[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -12.69%
YoY- -54.24%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 207,221 207,362 201,446 147,166 129,657 119,010 104,824 12.02%
PBT 7,801 6,609 637 5,409 10,657 11,840 9,192 -2.69%
Tax -656 -1,462 -1,655 -1,169 -1,390 -3,342 -889 -4.93%
NP 7,145 5,146 -1,018 4,240 9,266 8,497 8,302 -2.46%
-
NP to SH 6,786 4,874 -1,160 4,240 9,266 8,497 8,302 -3.30%
-
Tax Rate 8.41% 22.12% 259.81% 21.61% 13.04% 28.23% 9.67% -
Total Cost 200,076 202,216 202,465 142,926 120,390 110,513 96,521 12.91%
-
Net Worth 106,958 102,398 98,183 99,942 96,924 94,869 90,008 2.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 4,542 4,007 - - -
Div Payout % - - - 107.14% 43.24% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 106,958 102,398 98,183 99,942 96,924 94,869 90,008 2.91%
NOSH 75,856 75,850 76,111 75,714 75,135 55,805 56,609 4.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.45% 2.48% -0.51% 2.88% 7.15% 7.14% 7.92% -
ROE 6.35% 4.76% -1.18% 4.24% 9.56% 8.96% 9.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 273.17 273.38 264.67 194.37 172.57 213.26 185.17 6.69%
EPS 8.95 6.43 -1.53 5.60 12.33 15.23 14.67 -7.90%
DPS 0.00 0.00 0.00 6.00 5.33 0.00 0.00 -
NAPS 1.41 1.35 1.29 1.32 1.29 1.70 1.59 -1.98%
Adjusted Per Share Value based on latest NOSH - 75,858
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.01 59.05 57.36 41.91 36.92 33.89 29.85 12.02%
EPS 1.93 1.39 -0.33 1.21 2.64 2.42 2.36 -3.29%
DPS 0.00 0.00 0.00 1.29 1.14 0.00 0.00 -
NAPS 0.3046 0.2916 0.2796 0.2846 0.276 0.2702 0.2563 2.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.51 0.30 0.32 0.67 0.78 0.79 0.71 -
P/RPS 0.19 0.11 0.12 0.34 0.45 0.37 0.38 -10.90%
P/EPS 5.70 4.67 -21.00 11.96 6.32 5.19 4.84 2.76%
EY 17.54 21.42 -4.76 8.36 15.81 19.27 20.66 -2.69%
DY 0.00 0.00 0.00 8.96 6.84 0.00 0.00 -
P/NAPS 0.36 0.22 0.25 0.51 0.60 0.46 0.45 -3.64%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 23/11/06 24/11/05 26/11/04 19/11/03 21/11/02 21/11/01 -
Price 0.45 0.35 0.29 0.63 0.76 0.79 0.82 -
P/RPS 0.16 0.13 0.11 0.32 0.44 0.37 0.44 -15.50%
P/EPS 5.03 5.45 -19.03 11.25 6.16 5.19 5.59 -1.74%
EY 19.88 18.36 -5.26 8.89 16.23 19.27 17.89 1.77%
DY 0.00 0.00 0.00 9.52 7.02 0.00 0.00 -
P/NAPS 0.32 0.26 0.22 0.48 0.59 0.46 0.52 -7.76%

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

Post a Comment