[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	90,393	310,300	230,139	142,846	73,386	278,752	204,992	-42.09%
YoY %	-70.87%	34.83%	61.11%	94.65%	-73.67%	35.98%	-	-
Horiz. %	44.10%	151.37%	112.27%	69.68%	35.80%	135.98%	100.00%	-
PBT	8,890	36,374	27,655	17,573	9,502	33,921	25,240	-50.15%
YoY %	-75.56%	31.53%	57.37%	84.94%	-71.99%	34.39%	-	-
Horiz. %	35.22%	144.11%	109.57%	69.62%	37.65%	134.39%	100.00%	-
Tax	-2,286	-8,912	-7,128	-4,446	-2,390	-8,901	-6,476	-50.08%
YoY %	74.35%	-25.03%	-60.32%	-86.03%	73.15%	-37.45%	-	-
Horiz. %	35.30%	137.62%	110.07%	68.65%	36.91%	137.45%	100.00%	-
NP	6,604	27,462	20,527	13,127	7,112	25,020	18,764	-50.18%
YoY %	-75.95%	33.78%	56.37%	84.58%	-71.57%	33.34%	-	-
Horiz. %	35.20%	146.35%	109.40%	69.96%	37.90%	133.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,604	27,462	20,527	13,127	7,112	24,641	18,393	-49.51%
YoY %	-75.95%	33.78%	56.37%	84.58%	-71.14%	33.97%	-	-
Horiz. %	35.90%	149.31%	111.60%	71.37%	38.67%	133.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	24.50%	25.77%	25.30%	25.15%	26.24%	25.66%	-
YoY %	4.94%	-4.93%	1.86%	0.60%	-4.15%	2.26%	-	-
Horiz. %	100.19%	95.48%	100.43%	98.60%	98.01%	102.26%	100.00%	-
Total Cost	83,789	282,838	209,612	129,719	66,274	253,732	186,228	-41.31%
YoY %	-70.38%	34.93%	61.59%	95.73%	-73.88%	36.25%	-	-
Horiz. %	44.99%	151.88%	112.56%	69.66%	35.59%	136.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,961	161,283	158,948	154,435	154,263	150,747	149,499	6.35%
YoY %	1.66%	1.47%	2.92%	0.11%	2.33%	0.83%	-	-
Horiz. %	109.67%	107.88%	106.32%	103.30%	103.19%	100.83%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	3,985	17,036	12,488	7,948	4,537	18,701	14,723	-58.19%
YoY %	-76.61%	36.42%	57.12%	75.18%	-75.74%	27.02%	-	-
Horiz. %	27.07%	115.71%	84.82%	53.98%	30.82%	127.02%	100.00%	-
Div Payout %	60.34%	62.04%	60.84%	60.55%	63.80%	75.90%	80.05%	-
YoY %	-2.74%	1.97%	0.48%	-5.09%	-15.94%	-5.18%	-	-
Horiz. %	75.38%	77.50%	76.00%	75.64%	79.70%	94.82%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	163,961	161,283	158,948	154,435	154,263	150,747	149,499	6.35%
YoY %	1.66%	1.47%	2.92%	0.11%	2.33%	0.83%	-	-
Horiz. %	109.67%	107.88%	106.32%	103.30%	103.19%	100.83%	100.00%	-
NOSH	113,862	113,579	113,534	113,555	113,429	113,344	113,257	0.35%
YoY %	0.25%	0.04%	-0.02%	0.11%	0.07%	0.08%	-	-
Horiz. %	100.53%	100.28%	100.24%	100.26%	100.15%	100.08%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	7.31%	8.85%	8.92%	9.19%	9.69%	8.98%	9.15%	-
YoY %	-17.40%	-0.78%	-2.94%	-5.16%	7.91%	-1.86%	-	-
Horiz. %	79.89%	96.72%	97.49%	100.44%	105.90%	98.14%	100.00%	-
ROE	4.03%	17.03%	12.91%	8.50%	4.61%	16.35%	12.30%	-
YoY %	-76.34%	31.91%	51.88%	84.38%	-71.80%	32.93%	-	-
Horiz. %	32.76%	138.46%	104.96%	69.11%	37.48%	132.93%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	79.39	273.20	202.70	125.79	64.70	245.93	181.00	-42.30%
YoY %	-70.94%	34.78%	61.14%	94.42%	-73.69%	35.87%	-	-
Horiz. %	43.86%	150.94%	111.99%	69.50%	35.75%	135.87%	100.00%	-
EPS	5.80	24.18	18.08	11.56	6.27	21.74	16.24	-49.69%
YoY %	-76.01%	33.74%	56.40%	84.37%	-71.16%	33.87%	-	-
Horiz. %	35.71%	148.89%	111.33%	71.18%	38.61%	133.87%	100.00%	-
DPS	3.50	15.00	11.00	7.00	4.00	16.50	13.00	-58.33%
YoY %	-76.67%	36.36%	57.14%	75.00%	-75.76%	26.92%	-	-
Horiz. %	26.92%	115.38%	84.62%	53.85%	30.77%	126.92%	100.00%	-
NAPS	1.44	1.42	1.40	1.36	1.36	1.33	1.32	5.97%
YoY %	1.41%	1.43%	2.94%	0.00%	2.26%	0.76%	-	-
Horiz. %	109.09%	107.58%	106.06%	103.03%	103.03%	100.76%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,705
RPS	25.91	88.93	65.96	40.94	21.03	79.89	58.75	-42.08%
YoY %	-70.86%	34.82%	61.11%	94.67%	-73.68%	35.98%	-	-
Horiz. %	44.10%	151.37%	112.27%	69.69%	35.80%	135.98%	100.00%	-
EPS	1.89	7.87	5.88	3.76	2.04	7.06	5.27	-49.55%
YoY %	-75.98%	33.84%	56.38%	84.31%	-71.10%	33.97%	-	-
Horiz. %	35.86%	149.34%	111.57%	71.35%	38.71%	133.97%	100.00%	-
DPS	1.14	4.88	3.58	2.28	1.30	5.36	4.22	-58.24%
YoY %	-76.64%	36.31%	57.02%	75.38%	-75.75%	27.01%	-	-
Horiz. %	27.01%	115.64%	84.83%	54.03%	30.81%	127.01%	100.00%	-
NAPS	0.4699	0.4622	0.4555	0.4426	0.4421	0.432	0.4285	6.34%
YoY %	1.67%	1.47%	2.91%	0.11%	2.34%	0.82%	-	-
Horiz. %	109.66%	107.86%	106.30%	103.29%	103.17%	100.82%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	4.63	4.15	3.54	3.57	2.81	2.55	2.42	-
P/RPS	5.83	1.52	1.75	2.84	4.34	1.04	1.34	166.74%
YoY %	283.55%	-13.14%	-38.38%	-34.56%	317.31%	-22.39%	-	-
Horiz. %	435.07%	113.43%	130.60%	211.94%	323.88%	77.61%	100.00%	-
P/EPS	79.83	17.16	19.58	30.88	44.82	11.73	14.90	206.50%
YoY %	365.21%	-12.36%	-36.59%	-31.10%	282.10%	-21.28%	-	-
Horiz. %	535.77%	115.17%	131.41%	207.25%	300.81%	78.72%	100.00%	-
EY	1.25	5.83	5.11	3.24	2.23	8.53	6.71	-67.41%
YoY %	-78.56%	14.09%	57.72%	45.29%	-73.86%	27.12%	-	-
Horiz. %	18.63%	86.89%	76.15%	48.29%	33.23%	127.12%	100.00%	-
DY	0.76	3.61	3.11	1.96	1.42	6.47	5.37	-72.87%
YoY %	-78.95%	16.08%	58.67%	38.03%	-78.05%	20.48%	-	-
Horiz. %	14.15%	67.23%	57.91%	36.50%	26.44%	120.48%	100.00%	-
P/NAPS	3.22	2.92	2.53	2.63	2.07	1.92	1.83	45.79%
YoY %	10.27%	15.42%	-3.80%	27.05%	7.81%	4.92%	-	-
Horiz. %	175.96%	159.56%	138.25%	143.72%	113.11%	104.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	12/05/14	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	25/10/12	-
Price	4.50	4.30	3.65	3.45	3.10	2.52	2.62	-
P/RPS	5.67	1.57	1.80	2.74	4.79	1.02	1.45	148.41%
YoY %	261.15%	-12.78%	-34.31%	-42.80%	369.61%	-29.66%	-	-
Horiz. %	391.03%	108.28%	124.14%	188.97%	330.34%	70.34%	100.00%	-
P/EPS	77.59	17.78	20.19	29.84	49.44	11.59	16.13	185.23%
YoY %	336.39%	-11.94%	-32.34%	-39.64%	326.57%	-28.15%	-	-
Horiz. %	481.03%	110.23%	125.17%	185.00%	306.51%	71.85%	100.00%	-
EY	1.29	5.62	4.95	3.35	2.02	8.63	6.20	-64.92%
YoY %	-77.05%	13.54%	47.76%	65.84%	-76.59%	39.19%	-	-
Horiz. %	20.81%	90.65%	79.84%	54.03%	32.58%	139.19%	100.00%	-
DY	0.78	3.49	3.01	2.03	1.29	6.55	4.96	-70.89%
YoY %	-77.65%	15.95%	48.28%	57.36%	-80.31%	32.06%	-	-
Horiz. %	15.73%	70.36%	60.69%	40.93%	26.01%	132.06%	100.00%	-
P/NAPS	3.12	3.03	2.61	2.54	2.28	1.89	1.98	35.45%
YoY %	2.97%	16.09%	2.76%	11.40%	20.63%	-4.55%	-	-
Horiz. %	157.58%	153.03%	131.82%	128.28%	115.15%	95.45%	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