[SCIPACK] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.22%
YoY- 299.11%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 59,687 55,840 50,718 53,910 47,957 45,903 31,205 11.40%
PBT 6,353 5,632 1,847 1,502 479 -1,396 1,483 27.42%
Tax -1,169 -488 -24 -71 -77 -78 -254 28.95%
NP 5,184 5,144 1,823 1,431 402 -1,474 1,229 27.09%
-
NP to SH 5,017 5,034 1,716 1,345 337 -1,486 1,229 26.40%
-
Tax Rate 18.40% 8.66% 1.30% 4.73% 16.08% - 17.13% -
Total Cost 54,503 50,696 48,895 52,479 47,555 47,377 29,976 10.47%
-
Net Worth 121,669 118,447 112,375 106,384 75,901 98,561 101,034 3.14%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,628 - - - - - - -
Div Payout % 52.40% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 121,669 118,447 112,375 106,384 75,901 98,561 101,034 3.14%
NOSH 75,104 75,927 75,929 75,988 75,901 75,816 75,398 -0.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.69% 9.21% 3.59% 2.65% 0.84% -3.21% 3.94% -
ROE 4.12% 4.25% 1.53% 1.26% 0.44% -1.51% 1.22% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 79.47 73.54 66.80 70.94 63.18 60.55 41.39 11.47%
EPS 6.68 6.63 2.26 1.77 0.44 -1.96 1.63 26.48%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.56 1.48 1.40 1.00 1.30 1.34 3.21%
Adjusted Per Share Value based on latest NOSH - 75,988
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.00 15.90 14.44 15.35 13.66 13.07 8.89 11.40%
EPS 1.43 1.43 0.49 0.38 0.10 -0.42 0.35 26.42%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.3373 0.32 0.3029 0.2161 0.2807 0.2877 3.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.41 0.39 0.40 0.41 0.33 0.52 0.81 -
P/RPS 3.03 0.53 0.60 0.58 0.52 0.86 1.96 7.52%
P/EPS 36.08 5.88 17.70 23.16 74.33 -26.53 49.69 -5.19%
EY 2.77 17.00 5.65 4.32 1.35 -3.77 2.01 5.48%
DY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.25 0.27 0.29 0.33 0.40 0.60 16.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/05/10 29/05/09 21/05/08 23/05/07 18/05/06 19/05/05 20/05/04 -
Price 2.14 0.52 0.52 0.52 0.35 0.48 0.71 -
P/RPS 2.69 0.71 0.78 0.73 0.55 0.79 1.72 7.73%
P/EPS 32.04 7.84 23.01 29.38 78.83 -24.49 43.56 -4.98%
EY 3.12 12.75 4.35 3.40 1.27 -4.08 2.30 5.21%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.33 0.35 0.37 0.35 0.37 0.53 16.41%

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