[SCIPACK] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -16.88%
YoY- 128.53%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 50,301 30,305 29,743 26,614 22,363 20,757 0 -100.00%
PBT 405 3,508 1,343 2,286 1,453 1,085 0 -100.00%
Tax -684 -728 211 -163 -524 628 0 -100.00%
NP -279 2,780 1,554 2,123 929 1,713 0 -100.00%
-
NP to SH -279 2,780 1,554 2,123 929 1,713 0 -100.00%
-
Tax Rate 168.89% 20.75% -15.71% 7.13% 36.06% -57.88% - -
Total Cost 50,580 27,525 28,189 24,491 21,434 19,044 0 -100.00%
-
Net Worth 99,535 100,200 57,200 84,920 86,728 70,804 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - 856 - -
Div Payout % - - - - - 50.00% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 99,535 100,200 57,200 84,920 86,728 70,804 0 -100.00%
NOSH 75,405 75,338 57,200 53,075 58,600 28,550 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -0.55% 9.17% 5.22% 7.98% 4.15% 8.25% 0.00% -
ROE -0.28% 2.77% 2.72% 2.50% 1.07% 2.42% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 66.71 40.22 52.00 50.14 38.16 72.70 0.00 -100.00%
EPS -0.37 3.69 2.08 4.00 2.00 6.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.32 1.33 1.00 1.60 1.48 2.48 2.29 0.58%
Adjusted Per Share Value based on latest NOSH - 53,075
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 14.32 8.63 8.47 7.58 6.37 5.91 0.00 -100.00%
EPS -0.08 0.79 0.44 0.60 0.26 0.49 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 3.00 -
NAPS 0.2834 0.2853 0.1629 0.2418 0.247 0.2016 2.29 2.24%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.63 0.77 0.60 0.90 0.70 0.00 0.00 -
P/RPS 0.94 1.91 1.15 1.79 1.83 0.00 0.00 -100.00%
P/EPS -170.27 20.87 22.08 22.50 44.16 0.00 0.00 -100.00%
EY -0.59 4.79 4.53 4.44 2.26 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.60 0.56 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 19/02/03 21/02/02 28/02/01 25/02/00 - -
Price 0.58 0.79 0.63 0.89 0.70 2.77 0.00 -
P/RPS 0.87 1.96 1.21 1.77 1.83 3.81 0.00 -100.00%
P/EPS -156.76 21.41 23.19 22.25 44.16 46.17 0.00 -100.00%
EY -0.64 4.67 4.31 4.49 2.26 2.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 0.44 0.59 0.63 0.56 0.47 1.12 0.00 -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

Post a Comment