[SCIPACK] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.62%
YoY- 122.68%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 55,840 50,718 53,910 47,957 45,903 31,205 31,911 9.76%
PBT 5,632 1,847 1,502 479 -1,396 1,483 2,950 11.36%
Tax -488 -24 -71 -77 -78 -254 -337 6.35%
NP 5,144 1,823 1,431 402 -1,474 1,229 2,613 11.93%
-
NP to SH 5,034 1,716 1,345 337 -1,486 1,229 2,613 11.53%
-
Tax Rate 8.66% 1.30% 4.73% 16.08% - 17.13% 11.42% -
Total Cost 50,696 48,895 52,479 47,555 47,377 29,976 29,298 9.56%
-
Net Worth 118,447 112,375 106,384 75,901 98,561 101,034 94,814 3.77%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - 2,239 -
Div Payout % - - - - - - 85.71% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 118,447 112,375 106,384 75,901 98,561 101,034 94,814 3.77%
NOSH 75,927 75,929 75,988 75,901 75,816 75,398 74,657 0.28%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.21% 3.59% 2.65% 0.84% -3.21% 3.94% 8.19% -
ROE 4.25% 1.53% 1.26% 0.44% -1.51% 1.22% 2.76% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 73.54 66.80 70.94 63.18 60.55 41.39 42.74 9.45%
EPS 6.63 2.26 1.77 0.44 -1.96 1.63 3.50 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.56 1.48 1.40 1.00 1.30 1.34 1.27 3.48%
Adjusted Per Share Value based on latest NOSH - 75,901
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 15.90 14.44 15.35 13.66 13.07 8.89 9.09 9.75%
EPS 1.43 0.49 0.38 0.10 -0.42 0.35 0.74 11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.3373 0.32 0.3029 0.2161 0.2807 0.2877 0.27 3.77%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.40 0.41 0.33 0.52 0.81 0.60 -
P/RPS 0.53 0.60 0.58 0.52 0.86 1.96 1.40 -14.93%
P/EPS 5.88 17.70 23.16 74.33 -26.53 49.69 17.14 -16.31%
EY 17.00 5.65 4.32 1.35 -3.77 2.01 5.83 19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.25 0.27 0.29 0.33 0.40 0.60 0.47 -9.97%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 21/05/08 23/05/07 18/05/06 19/05/05 20/05/04 16/05/03 -
Price 0.52 0.52 0.52 0.35 0.48 0.71 0.64 -
P/RPS 0.71 0.78 0.73 0.55 0.79 1.72 1.50 -11.71%
P/EPS 7.84 23.01 29.38 78.83 -24.49 43.56 18.29 -13.15%
EY 12.75 4.35 3.40 1.27 -4.08 2.30 5.47 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
P/NAPS 0.33 0.35 0.37 0.35 0.37 0.53 0.50 -6.68%

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