[SCIPACK] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.72%
YoY- 40.47%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 120,860 113,391 106,482 101,378 100,763 100,196 65,665 10.69%
PBT 12,062 13,073 5,034 2,633 2,286 -2,086 3,132 25.18%
Tax -2,628 -2,021 -481 -146 -526 -864 -704 24.53%
NP 9,434 11,052 4,553 2,487 1,760 -2,950 2,428 25.37%
-
NP to SH 9,206 10,795 4,386 2,350 1,673 -2,989 2,428 24.86%
-
Tax Rate 21.79% 15.46% 9.56% 5.55% 23.01% - 22.48% -
Total Cost 111,426 102,339 101,929 98,891 99,003 103,146 63,237 9.89%
-
Net Worth 125,195 119,944 110,029 103,854 76,022 95,587 99,396 3.91%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,498 3,036 - - - - 3,414 4.70%
Div Payout % 48.86% 28.13% - - - - 140.62% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 125,195 119,944 110,029 103,854 76,022 95,587 99,396 3.91%
NOSH 74,967 75,914 75,882 75,806 76,022 75,862 75,874 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.81% 9.75% 4.28% 2.45% 1.75% -2.94% 3.70% -
ROE 7.35% 9.00% 3.99% 2.26% 2.20% -3.13% 2.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 161.22 149.37 140.33 133.73 132.54 132.08 86.54 10.92%
EPS 12.28 14.22 5.78 3.10 2.20 -3.94 3.20 25.11%
DPS 6.00 4.00 0.00 0.00 0.00 0.00 4.50 4.90%
NAPS 1.67 1.58 1.45 1.37 1.00 1.26 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 76,136
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.42 32.29 30.32 28.87 28.69 28.53 18.70 10.69%
EPS 2.62 3.07 1.25 0.67 0.48 -0.85 0.69 24.89%
DPS 1.28 0.86 0.00 0.00 0.00 0.00 0.97 4.72%
NAPS 0.3565 0.3416 0.3133 0.2957 0.2165 0.2722 0.283 3.92%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.11 0.48 0.44 0.52 0.35 0.45 0.69 -
P/RPS 1.31 0.32 0.31 0.39 0.26 0.34 0.80 8.56%
P/EPS 17.18 3.38 7.61 16.77 15.90 -11.42 21.56 -3.71%
EY 5.82 29.63 13.14 5.96 6.29 -8.76 4.64 3.84%
DY 2.84 8.33 0.00 0.00 0.00 0.00 6.52 -12.92%
P/NAPS 1.26 0.30 0.30 0.38 0.35 0.36 0.53 15.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/07/10 28/07/09 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 2.22 0.93 0.35 0.50 0.30 0.40 0.64 -
P/RPS 1.38 0.62 0.25 0.37 0.23 0.30 0.74 10.93%
P/EPS 18.08 6.54 6.06 16.13 13.63 -10.15 20.00 -1.66%
EY 5.53 15.29 16.51 6.20 7.34 -9.85 5.00 1.69%
DY 2.70 4.30 0.00 0.00 0.00 0.00 7.03 -14.73%
P/NAPS 1.33 0.59 0.24 0.36 0.30 0.32 0.49 18.09%

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