[SCIPACK] YoY TTM Result on 30-Sep-2001 [#3]

Announcement Date
22-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 4.22%
YoY- -17.1%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 140,681 126,986 115,872 100,981 89,454 19,678 -2.04%
PBT 7,565 9,336 11,167 8,347 8,636 2,364 -1.21%
Tax -1,606 -832 -2,671 -1,191 -4 0 -100.00%
NP 5,959 8,504 8,496 7,156 8,632 2,364 -0.96%
-
NP to SH 5,959 8,504 8,496 7,156 8,632 2,364 -0.96%
-
Tax Rate 21.23% 8.91% 23.92% 14.27% 0.05% 0.00% -
Total Cost 134,722 118,482 107,376 93,825 80,822 17,314 -2.13%
-
Net Worth 100,133 97,003 55,885 51,080 84,334 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 3,414 3,033 1,683 - 856 - -100.00%
Div Payout % 57.31% 35.67% 19.82% - 9.92% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 100,133 97,003 55,885 51,080 84,334 0 -100.00%
NOSH 75,858 75,196 55,885 51,080 56,600 29,550 -0.98%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.24% 6.70% 7.33% 7.09% 9.65% 12.01% -
ROE 5.95% 8.77% 15.20% 14.01% 10.24% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 185.45 168.87 207.34 197.69 158.05 66.59 -1.07%
EPS 7.86 11.31 15.20 14.01 15.25 8.00 0.01%
DPS 4.50 4.03 3.01 0.00 1.51 0.00 -100.00%
NAPS 1.32 1.29 1.00 1.00 1.49 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 51,080
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.06 36.16 33.00 28.76 25.47 5.60 -2.04%
EPS 1.70 2.42 2.42 2.04 2.46 0.67 -0.97%
DPS 0.97 0.86 0.48 0.00 0.24 0.00 -100.00%
NAPS 0.2851 0.2762 0.1591 0.1455 0.2402 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.67 0.78 0.79 0.71 1.03 0.00 -
P/RPS 0.36 0.46 0.38 0.36 0.65 0.00 -100.00%
P/EPS 8.53 6.90 5.20 5.07 6.75 0.00 -100.00%
EY 11.72 14.50 19.24 19.73 14.81 0.00 -100.00%
DY 6.72 5.17 3.81 0.00 1.47 0.00 -100.00%
P/NAPS 0.51 0.60 0.79 0.71 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/11/04 19/11/03 21/11/02 21/11/01 10/11/00 - -
Price 0.63 0.76 0.79 0.82 0.91 0.00 -
P/RPS 0.34 0.45 0.38 0.41 0.58 0.00 -100.00%
P/EPS 8.02 6.72 5.20 5.85 5.97 0.00 -100.00%
EY 12.47 14.88 19.24 17.08 16.76 0.00 -100.00%
DY 7.14 5.31 3.81 0.00 1.66 0.00 -100.00%
P/NAPS 0.48 0.59 0.79 0.82 0.61 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