[SCIPACK] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 11.34%
YoY- 1.38%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 200,106 175,375 126,842 123,663 108,181 94,426 61,369 21.76%
PBT 5,226 1,583 10,034 10,958 9,583 8,892 5,374 -0.46%
Tax -1,131 -1,386 -1,688 -2,133 -878 -1,555 574 -
NP 4,095 197 8,346 8,825 8,705 7,337 5,948 -6.02%
-
NP to SH 3,879 185 8,346 8,825 8,705 7,337 5,948 -6.87%
-
Tax Rate 21.64% 87.56% 16.82% 19.47% 9.16% 17.49% -10.68% -
Total Cost 196,011 175,178 118,496 114,838 99,476 87,089 55,421 23.42%
-
Net Worth 75,901 98,561 101,034 94,814 55,649 68,000 78,893 -0.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,519 3,414 3,033 1,683 - - - -
Div Payout % 39.16% 1,845.88% 36.35% 19.08% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 75,901 98,561 101,034 94,814 55,649 68,000 78,893 -0.64%
NOSH 75,901 75,816 75,398 74,657 55,649 68,000 31,183 15.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.05% 0.11% 6.58% 7.14% 8.05% 7.77% 9.69% -
ROE 5.11% 0.19% 8.26% 9.31% 15.64% 10.79% 7.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 263.64 231.32 168.23 165.64 194.40 138.86 196.80 4.99%
EPS 5.11 0.24 11.07 11.82 15.64 10.79 19.07 -19.69%
DPS 2.00 4.50 4.00 2.26 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.34 1.27 1.00 1.00 2.53 -14.32%
Adjusted Per Share Value based on latest NOSH - 74,657
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.98 49.94 36.12 35.21 30.81 26.89 17.48 21.75%
EPS 1.10 0.05 2.38 2.51 2.48 2.09 1.69 -6.90%
DPS 0.43 0.97 0.86 0.48 0.00 0.00 0.00 -
NAPS 0.2161 0.2807 0.2877 0.27 0.1585 0.1936 0.2247 -0.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.33 0.52 0.81 0.60 0.89 0.66 2.92 -
P/RPS 0.13 0.22 0.48 0.36 0.46 0.48 1.48 -33.31%
P/EPS 6.46 213.11 7.32 5.08 5.69 6.12 15.31 -13.38%
EY 15.49 0.47 13.67 19.70 17.58 16.35 6.53 15.47%
DY 6.06 8.65 4.94 3.76 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.60 0.47 0.89 0.66 1.15 -18.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 19/05/05 20/05/04 16/05/03 23/05/02 11/05/01 - -
Price 0.35 0.48 0.71 0.64 0.89 0.67 0.00 -
P/RPS 0.13 0.21 0.42 0.39 0.46 0.48 0.00 -
P/EPS 6.85 196.71 6.41 5.41 5.69 6.21 0.00 -
EY 14.60 0.51 15.59 18.47 17.58 16.10 0.00 -
DY 5.71 9.38 5.63 3.52 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.53 0.50 0.89 0.67 0.00 -

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