[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	68,759	284,229	208,526	140,861	67,670	267,749	192,287	-49.58%
YoY %	-75.81%	36.30%	48.04%	108.16%	-74.73%	39.24%	-	-
Horiz. %	35.76%	147.81%	108.45%	73.26%	35.19%	139.24%	100.00%	-
PBT	7,194	25,277	18,005	12,512	5,889	23,826	18,359	-46.42%
YoY %	-71.54%	40.39%	43.90%	112.46%	-75.28%	29.78%	-	-
Horiz. %	39.19%	137.68%	98.07%	68.15%	32.08%	129.78%	100.00%	-
Tax	-1,909	-4,521	-3,279	-2,506	-1,043	-5,118	-3,995	-38.85%
YoY %	57.77%	-37.88%	-30.85%	-140.27%	79.62%	-28.11%	-	-
Horiz. %	47.78%	113.17%	82.08%	62.73%	26.11%	128.11%	100.00%	-
NP	5,285	20,756	14,726	10,006	4,846	18,708	14,364	-48.62%
YoY %	-74.54%	40.95%	47.17%	106.48%	-74.10%	30.24%	-	-
Horiz. %	36.79%	144.50%	102.52%	69.66%	33.74%	130.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,103	20,075	14,164	9,621	4,646	18,186	14,031	-49.01%
YoY %	-74.58%	41.73%	47.22%	107.08%	-74.45%	29.61%	-	-
Horiz. %	36.37%	143.08%	100.95%	68.57%	33.11%	129.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	17.89%	18.21%	20.03%	17.71%	21.48%	21.76%	-
YoY %	48.35%	-1.76%	-9.09%	13.10%	-17.55%	-1.29%	-	-
Horiz. %	121.97%	82.22%	83.69%	92.05%	81.39%	98.71%	100.00%	-
Total Cost	63,474	263,473	193,800	130,855	62,824	249,041	177,923	-49.66%
YoY %	-75.91%	35.95%	48.10%	108.29%	-74.77%	39.97%	-	-
Horiz. %	35.67%	148.08%	108.92%	73.55%	35.31%	139.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,496	93,698	137,288	135,623	132,635	131,673	127,286	7.80%
YoY %	52.08%	-31.75%	1.23%	2.25%	0.73%	3.45%	-	-
Horiz. %	111.95%	73.61%	107.86%	106.55%	104.20%	103.45%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	2,611	10,119	7,127	4,870	2,248	9,405	6,621	-46.19%
YoY %	-74.20%	41.98%	46.34%	116.64%	-76.10%	42.05%	-	-
Horiz. %	39.44%	152.83%	107.64%	73.55%	33.95%	142.05%	100.00%	-
Div Payout %	51.17%	50.41%	50.32%	50.62%	48.39%	51.72%	47.19%	-
YoY %	1.51%	0.18%	-0.59%	4.61%	-6.44%	9.60%	-	-
Horiz. %	108.43%	106.82%	106.63%	107.27%	102.54%	109.60%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	142,496	93,698	137,288	135,623	132,635	131,673	127,286	7.80%
YoY %	52.08%	-31.75%	1.23%	2.25%	0.73%	3.45%	-	-
Horiz. %	111.95%	73.61%	107.86%	106.55%	104.20%	103.45%	100.00%	-
NOSH	74,605	74,958	75,021	74,929	74,935	75,242	73,576	0.92%
YoY %	-0.47%	-0.08%	0.12%	-0.01%	-0.41%	2.26%	-	-
Horiz. %	101.40%	101.88%	101.96%	101.84%	101.85%	102.26%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	7.69%	7.30%	7.06%	7.10%	7.16%	6.99%	7.47%	-
YoY %	5.34%	3.40%	-0.56%	-0.84%	2.43%	-6.43%	-	-
Horiz. %	102.95%	97.72%	94.51%	95.05%	95.85%	93.57%	100.00%	-
ROE	3.58%	21.43%	10.32%	7.09%	3.50%	13.81%	11.02%	-
YoY %	-83.29%	107.66%	45.56%	102.57%	-74.66%	25.32%	-	-
Horiz. %	32.49%	194.46%	93.65%	64.34%	31.76%	125.32%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	92.16	379.18	277.96	187.99	90.30	355.85	261.34	-50.05%
YoY %	-75.69%	36.42%	47.86%	108.18%	-74.62%	36.16%	-	-
Horiz. %	35.26%	145.09%	106.36%	71.93%	34.55%	136.16%	100.00%	-
EPS	6.84	17.78	18.88	12.84	6.20	24.17	19.07	-49.48%
YoY %	-61.53%	-5.83%	47.04%	107.10%	-74.35%	26.74%	-	-
Horiz. %	35.87%	93.24%	99.00%	67.33%	32.51%	126.74%	100.00%	-
DPS	3.50	13.50	9.50	6.50	3.00	12.50	9.00	-46.69%
YoY %	-74.07%	42.11%	46.15%	116.67%	-76.00%	38.89%	-	-
Horiz. %	38.89%	150.00%	105.56%	72.22%	33.33%	138.89%	100.00%	-
NAPS	1.91	1.25	1.83	1.81	1.77	1.75	1.73	6.81%
YoY %	52.80%	-31.69%	1.10%	2.26%	1.14%	1.16%	-	-
Horiz. %	110.40%	72.25%	105.78%	104.62%	102.31%	101.16%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,924
RPS	19.58	80.94	59.38	40.11	19.27	76.24	54.76	-49.59%
YoY %	-75.81%	36.31%	48.04%	108.15%	-74.72%	39.23%	-	-
Horiz. %	35.76%	147.81%	108.44%	73.25%	35.19%	139.23%	100.00%	-
EPS	1.45	5.72	4.03	2.74	1.32	5.18	4.00	-49.12%
YoY %	-74.65%	41.94%	47.08%	107.58%	-74.52%	29.50%	-	-
Horiz. %	36.25%	143.00%	100.75%	68.50%	33.00%	129.50%	100.00%	-
DPS	0.74	2.88	2.03	1.39	0.64	2.68	1.89	-46.44%
YoY %	-74.31%	41.87%	46.04%	117.19%	-76.12%	41.80%	-	-
Horiz. %	39.15%	152.38%	107.41%	73.54%	33.86%	141.80%	100.00%	-
NAPS	0.4058	0.2668	0.3909	0.3862	0.3777	0.375	0.3625	7.80%
YoY %	52.10%	-31.75%	1.22%	2.25%	0.72%	3.45%	-	-
Horiz. %	111.94%	73.60%	107.83%	106.54%	104.19%	103.45%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	1.87	1.77	1.63	1.74	1.72	1.75	2.01	-
P/RPS	2.03	0.47	0.59	0.93	1.90	0.49	0.77	90.72%
YoY %	331.91%	-20.34%	-36.56%	-51.05%	287.76%	-36.36%	-	-
Horiz. %	263.64%	61.04%	76.62%	120.78%	246.75%	63.64%	100.00%	-
P/EPS	27.34	6.61	8.63	13.55	27.74	7.24	10.54	88.67%
YoY %	313.62%	-23.41%	-36.31%	-51.15%	283.15%	-31.31%	-	-
Horiz. %	259.39%	62.71%	81.88%	128.56%	263.19%	68.69%	100.00%	-
EY	3.66	15.13	11.58	7.38	3.60	13.81	9.49	-46.98%
YoY %	-75.81%	30.66%	56.91%	105.00%	-73.93%	45.52%	-	-
Horiz. %	38.57%	159.43%	122.02%	77.77%	37.93%	145.52%	100.00%	-
DY	1.87	7.63	5.83	3.74	1.74	7.14	4.48	-44.11%
YoY %	-75.49%	30.87%	55.88%	114.94%	-75.63%	59.37%	-	-
Horiz. %	41.74%	170.31%	130.13%	83.48%	38.84%	159.37%	100.00%	-
P/NAPS	0.98	1.42	0.89	0.96	0.97	1.00	1.16	-10.62%
YoY %	-30.99%	59.55%	-7.29%	-1.03%	-3.00%	-13.79%	-	-
Horiz. %	84.48%	122.41%	76.72%	82.76%	83.62%	86.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/12	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	-
Price	1.88	1.97	1.71	1.93	1.84	1.70	1.88	-
P/RPS	2.04	0.52	0.62	1.03	2.04	0.48	0.72	100.10%
YoY %	292.31%	-16.13%	-39.81%	-49.51%	325.00%	-33.33%	-	-
Horiz. %	283.33%	72.22%	86.11%	143.06%	283.33%	66.67%	100.00%	-
P/EPS	27.49	7.36	9.06	15.03	29.68	7.03	9.86	97.96%
YoY %	273.51%	-18.76%	-39.72%	-49.36%	322.19%	-28.70%	-	-
Horiz. %	278.80%	74.65%	91.89%	152.43%	301.01%	71.30%	100.00%	-
EY	3.64	13.59	11.04	6.65	3.37	14.22	10.14	-49.45%
YoY %	-73.22%	23.10%	66.02%	97.33%	-76.30%	40.24%	-	-
Horiz. %	35.90%	134.02%	108.88%	65.58%	33.23%	140.24%	100.00%	-
DY	1.86	6.85	5.56	3.37	1.63	7.35	4.79	-46.74%
YoY %	-72.85%	23.20%	64.99%	106.75%	-77.82%	53.44%	-	-
Horiz. %	38.83%	143.01%	116.08%	70.35%	34.03%	153.44%	100.00%	-
P/NAPS	0.98	1.58	0.93	1.07	1.04	0.97	1.09	-6.84%
YoY %	-37.97%	69.89%	-13.08%	2.88%	7.22%	-11.01%	-	-
Horiz. %	89.91%	144.95%	85.32%	98.17%	95.41%	88.99%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos