[SCIPACK] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.12%
YoY- 8.93%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 52,806 54,296 34,460 32,393 29,132 26,948 23,586 14.36%
PBT 1,807 -689 1,649 2,958 2,816 2,420 3,150 -8.84%
Tax -449 -787 -450 -531 -588 -107 -366 3.46%
NP 1,358 -1,476 1,199 2,427 2,228 2,313 2,784 -11.27%
-
NP to SH 1,336 -1,503 1,199 2,427 2,228 2,313 2,784 -11.51%
-
Tax Rate 24.85% - 27.29% 17.95% 20.88% 4.42% 11.62% -
Total Cost 51,448 55,772 33,261 29,966 26,904 24,635 20,802 16.28%
-
Net Worth 76,059 95,645 99,410 95,563 93,721 89,050 80,735 -0.98%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 3,414 3,033 - - - -
Div Payout % - - 284.81% 125.00% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,059 95,645 99,410 95,563 93,721 89,050 80,735 -0.98%
NOSH 76,059 75,909 75,886 75,843 56,120 57,825 30,933 16.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.57% -2.72% 3.48% 7.49% 7.65% 8.58% 11.80% -
ROE 1.76% -1.57% 1.21% 2.54% 2.38% 2.60% 3.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.43 71.53 45.41 42.71 51.91 46.60 76.25 -1.54%
EPS 1.76 -1.98 1.58 3.20 3.97 4.00 9.00 -23.80%
DPS 0.00 0.00 4.50 4.00 0.00 0.00 0.00 -
NAPS 1.00 1.26 1.31 1.26 1.67 1.54 2.61 -14.77%
Adjusted Per Share Value based on latest NOSH - 75,843
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.13 15.56 9.88 9.28 8.35 7.72 6.76 14.36%
EPS 0.38 -0.43 0.34 0.70 0.64 0.66 0.80 -11.66%
DPS 0.00 0.00 0.98 0.87 0.00 0.00 0.00 -
NAPS 0.218 0.2741 0.2849 0.2739 0.2686 0.2552 0.2314 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.35 0.45 0.69 0.69 0.90 0.77 2.11 -
P/RPS 0.50 0.63 1.52 1.62 1.73 1.65 2.77 -24.81%
P/EPS 19.93 -22.73 43.67 21.56 22.67 19.25 23.44 -2.66%
EY 5.02 -4.40 2.29 4.64 4.41 5.19 4.27 2.73%
DY 0.00 0.00 6.52 5.80 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.53 0.55 0.54 0.50 0.81 -13.04%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 26/08/05 26/08/04 07/08/03 08/08/02 03/10/01 03/08/00 -
Price 0.30 0.40 0.64 0.79 0.90 0.75 2.36 -
P/RPS 0.43 0.56 1.41 1.85 1.73 1.61 3.10 -28.04%
P/EPS 17.08 -20.20 40.51 24.69 22.67 18.75 26.22 -6.89%
EY 5.86 -4.95 2.47 4.05 4.41 5.33 3.81 7.43%
DY 0.00 0.00 7.03 5.06 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.49 0.63 0.54 0.49 0.90 -16.72%

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