[SCIPACK] QoQ TTM Result on 30-Sep-2004 [#3]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	195,211	175,375	160,677	140,681	128,909	126,842	127,548	32.84%
YoY %	11.31%	9.15%	14.21%	9.13%	1.63%	-0.55%	-	-
Horiz. %	153.05%	137.50%	125.97%	110.30%	101.07%	99.45%	100.00%	-
PBT	-755	1,583	4,462	7,565	8,725	10,034	11,501	-
YoY %	-147.69%	-64.52%	-41.02%	-13.30%	-13.05%	-12.76%	-	-
Horiz. %	-6.56%	13.76%	38.80%	65.78%	75.86%	87.24%	100.00%	-
Tax	-1,723	-1,386	-1,562	-1,606	-1,607	-1,688	-1,771	-1.81%
YoY %	-24.31%	11.27%	2.74%	0.06%	4.80%	4.69%	-	-
Horiz. %	97.29%	78.26%	88.20%	90.68%	90.74%	95.31%	100.00%	-
NP	-2,478	197	2,900	5,959	7,118	8,346	9,730	-
YoY %	-1,357.87%	-93.21%	-51.33%	-16.28%	-14.71%	-14.22%	-	-
Horiz. %	-25.47%	2.02%	29.80%	61.24%	73.16%	85.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,517	185	2,900	5,959	7,118	8,346	9,730	-
YoY %	-1,460.54%	-93.62%	-51.33%	-16.28%	-14.71%	-14.22%	-	-
Horiz. %	-25.87%	1.90%	29.80%	61.24%	73.16%	85.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	87.56%	35.01%	21.23%	18.42%	16.82%	15.40%	-
YoY %	-	150.10%	64.91%	15.26%	9.51%	9.22%	-	-
Horiz. %	-	568.57%	227.34%	137.86%	119.61%	109.22%	100.00%	-
Total Cost	197,689	175,178	157,777	134,722	121,791	118,496	117,818	41.24%
YoY %	12.85%	11.03%	17.11%	10.62%	2.78%	0.58%	-	-
Horiz. %	167.79%	148.69%	133.92%	114.35%	103.37%	100.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	95,645	98,561	99,535	100,133	99,410	101,034	100,200	-3.05%
YoY %	-2.96%	-0.98%	-0.60%	0.73%	-1.61%	0.83%	-	-
Horiz. %	95.45%	98.36%	99.34%	99.93%	99.21%	100.83%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	-	3,414	3,414	3,414	3,414	3,033	3,033	-
YoY %	-	0.00%	0.00%	0.00%	12.56%	0.00%	-	-
Horiz. %	-	112.56%	112.56%	112.56%	112.56%	100.00%	100.00%	-
Div Payout %	-	1,845.88%	117.75%	57.31%	47.98%	36.35%	31.18%	-
YoY %	-	1,467.63%	105.46%	19.45%	31.99%	16.58%	-	-
Horiz. %	-	5,920.08%	377.65%	183.80%	153.88%	116.58%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	95,645	98,561	99,535	100,133	99,410	101,034	100,200	-3.05%
YoY %	-2.96%	-0.98%	-0.60%	0.73%	-1.61%	0.83%	-	-
Horiz. %	95.45%	98.36%	99.34%	99.93%	99.21%	100.83%	100.00%	-
NOSH	75,909	75,816	75,405	75,858	75,886	75,398	75,338	0.50%
YoY %	0.12%	0.55%	-0.60%	-0.04%	0.65%	0.08%	-	-
Horiz. %	100.76%	100.63%	100.09%	100.69%	100.73%	100.08%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	-1.27%	0.11%	1.80%	4.24%	5.52%	6.58%	7.63%	-
YoY %	-1,254.55%	-93.89%	-57.55%	-23.19%	-16.11%	-13.76%	-	-
Horiz. %	-16.64%	1.44%	23.59%	55.57%	72.35%	86.24%	100.00%	-
ROE	-2.63%	0.19%	2.91%	5.95%	7.16%	8.26%	9.71%	-
YoY %	-1,484.21%	-93.47%	-51.09%	-16.90%	-13.32%	-14.93%	-	-
Horiz. %	-27.09%	1.96%	29.97%	61.28%	73.74%	85.07%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	257.16	231.32	213.08	185.45	169.87	168.23	169.30	32.17%
YoY %	11.17%	8.56%	14.90%	9.17%	0.97%	-0.63%	-	-
Horiz. %	151.90%	136.63%	125.86%	109.54%	100.34%	99.37%	100.00%	-
EPS	-3.32	0.24	3.85	7.86	9.38	11.07	12.92	-
YoY %	-1,483.33%	-93.77%	-51.02%	-16.20%	-15.27%	-14.32%	-	-
Horiz. %	-25.70%	1.86%	29.80%	60.84%	72.60%	85.68%	100.00%	-
DPS	0.00	4.50	4.50	4.50	4.50	4.00	4.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	12.50%	0.00%	-	-
Horiz. %	0.00%	112.50%	112.50%	112.50%	112.50%	100.00%	100.00%	-
NAPS	1.26	1.30	1.32	1.32	1.31	1.34	1.33	-3.54%
YoY %	-3.08%	-1.52%	0.00%	0.76%	-2.24%	0.75%	-	-
Horiz. %	94.74%	97.74%	99.25%	99.25%	98.50%	100.75%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 75,858
RPS	55.59	49.94	45.75	40.06	36.71	36.12	36.32	32.84%
YoY %	11.31%	9.16%	14.20%	9.13%	1.63%	-0.55%	-	-
Horiz. %	153.06%	137.50%	125.96%	110.30%	101.07%	99.45%	100.00%	-
EPS	-0.72	0.05	0.83	1.70	2.03	2.38	2.77	-
YoY %	-1,540.00%	-93.98%	-51.18%	-16.26%	-14.71%	-14.08%	-	-
Horiz. %	-25.99%	1.81%	29.96%	61.37%	73.29%	85.92%	100.00%	-
DPS	0.00	0.97	0.97	0.97	0.97	0.86	0.86	-
YoY %	0.00%	0.00%	0.00%	0.00%	12.79%	0.00%	-	-
Horiz. %	0.00%	112.79%	112.79%	112.79%	112.79%	100.00%	100.00%	-
NAPS	0.2724	0.2807	0.2834	0.2851	0.2831	0.2877	0.2853	-3.04%
YoY %	-2.96%	-0.95%	-0.60%	0.71%	-1.60%	0.84%	-	-
Horiz. %	95.48%	98.39%	99.33%	99.93%	99.23%	100.84%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	0.45	0.52	0.63	0.67	0.69	0.81	0.77	-
P/RPS	0.17	0.22	0.30	0.36	0.41	0.48	0.45	-47.77%
YoY %	-22.73%	-26.67%	-16.67%	-12.20%	-14.58%	6.67%	-	-
Horiz. %	37.78%	48.89%	66.67%	80.00%	91.11%	106.67%	100.00%	-
P/EPS	-13.57	213.11	16.38	8.53	7.36	7.32	5.96	-
YoY %	-106.37%	1,201.04%	92.03%	15.90%	0.55%	22.82%	-	-
Horiz. %	-227.68%	3,575.67%	274.83%	143.12%	123.49%	122.82%	100.00%	-
EY	-7.37	0.47	6.10	11.72	13.59	13.67	16.77	-
YoY %	-1,668.09%	-92.30%	-47.95%	-13.76%	-0.59%	-18.49%	-	-
Horiz. %	-43.95%	2.80%	36.37%	69.89%	81.04%	81.51%	100.00%	-
DY	0.00	8.65	7.14	6.72	6.52	4.94	5.19	-
YoY %	0.00%	21.15%	6.25%	3.07%	31.98%	-4.82%	-	-
Horiz. %	0.00%	166.67%	137.57%	129.48%	125.63%	95.18%	100.00%	-
P/NAPS	0.36	0.40	0.48	0.51	0.53	0.60	0.58	-27.25%
YoY %	-10.00%	-16.67%	-5.88%	-3.77%	-11.67%	3.45%	-	-
Horiz. %	62.07%	68.97%	82.76%	87.93%	91.38%	103.45%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/05	19/05/05	25/02/05	26/11/04	26/08/04	20/05/04	27/02/04	-
Price	0.40	0.48	0.58	0.63	0.64	0.71	0.79	-
P/RPS	0.16	0.21	0.27	0.34	0.38	0.42	0.47	-51.27%
YoY %	-23.81%	-22.22%	-20.59%	-10.53%	-9.52%	-10.64%	-	-
Horiz. %	34.04%	44.68%	57.45%	72.34%	80.85%	89.36%	100.00%	-
P/EPS	-12.06	196.71	15.08	8.02	6.82	6.41	6.12	-
YoY %	-106.13%	1,204.44%	88.03%	17.60%	6.40%	4.74%	-	-
Horiz. %	-197.06%	3,214.22%	246.41%	131.05%	111.44%	104.74%	100.00%	-
EY	-8.29	0.51	6.63	12.47	14.66	15.59	16.35	-
YoY %	-1,725.49%	-92.31%	-46.83%	-14.94%	-5.97%	-4.65%	-	-
Horiz. %	-50.70%	3.12%	40.55%	76.27%	89.66%	95.35%	100.00%	-
DY	0.00	9.38	7.76	7.14	7.03	5.63	5.06	-
YoY %	0.00%	20.88%	8.68%	1.56%	24.87%	11.26%	-	-
Horiz. %	0.00%	185.38%	153.36%	141.11%	138.93%	111.26%	100.00%	-
P/NAPS	0.32	0.37	0.44	0.48	0.49	0.53	0.59	-33.51%
YoY %	-13.51%	-15.91%	-8.33%	-2.04%	-7.55%	-10.17%	-	-
Horiz. %	54.24%	62.71%	74.58%	81.36%	83.05%	89.83%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos