[SCIPACK] QoQ Quarter Result on 2019-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Revenue 151,976 158,963 152,564 123,275 34,484 110,821 0 - QoQ % -4.40% 4.19% 23.76% 257.48% -68.88% 0.00% - Horiz. % 137.14% 143.44% 137.67% 111.24% 31.12% 100.00% -
PBT 15,199 20,025 14,955 819 1,058 2,380 0 - QoQ % -24.10% 33.90% 1,726.01% -22.59% -55.55% 0.00% - Horiz. % 638.61% 841.39% 628.36% 34.41% 44.45% 100.00% -
Tax -3,851 -4,662 -3,651 -502 -112 -226 0 - QoQ % 17.40% -27.69% -627.29% -348.21% 50.44% 0.00% - Horiz. % 1,703.98% 2,062.83% 1,615.49% 222.12% 49.56% 100.00% -
NP 11,348 15,363 11,304 317 946 2,154 0 - QoQ % -26.13% 35.91% 3,465.93% -66.49% -56.08% 0.00% - Horiz. % 526.83% 713.23% 524.79% 14.72% 43.92% 100.00% -
NP to SH 10,837 14,632 10,976 -305 816 1,546 0 - QoQ % -25.94% 33.31% 3,698.69% -137.38% -47.22% 0.00% - Horiz. % 700.97% 946.44% 709.96% -19.73% 52.78% 100.00% -
Tax Rate 25.34 % 23.28 % 24.41 % 61.29 % 10.59 % 9.50 % - % - QoQ % 8.85% -4.63% -60.17% 478.75% 11.47% 0.00% - Horiz. % 266.74% 245.05% 256.95% 645.16% 111.47% 100.00% -
Total Cost 140,628 143,600 141,260 122,958 33,538 108,667 0 - QoQ % -2.07% 1.66% 14.88% 266.62% -69.14% 0.00% - Horiz. % 129.41% 132.15% 129.99% 113.15% 30.86% 100.00% -
Net Worth 245,511 232,417 216,049 206,229 199,682 196,408 - - QoQ % 5.63% 7.58% 4.76% 3.28% 1.67% 0.00% - Horiz. % 125.00% 118.33% 110.00% 105.00% 101.67% 100.00% -
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Div 6,546 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 60.41 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Net Worth 245,511 232,417 216,049 206,229 199,682 196,408 - - QoQ % 5.63% 7.58% 4.76% 3.28% 1.67% 0.00% - Horiz. % 125.00% 118.33% 110.00% 105.00% 101.67% 100.00% -
NOSH 327,348 327,348 327,348 327,348 327,348 327,348 327,348 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
NP Margin 7.47 % 9.66 % 7.41 % 0.26 % 2.74 % 1.94 % - % - QoQ % -22.67% 30.36% 2,750.00% -90.51% 41.24% 0.00% - Horiz. % 385.05% 497.94% 381.96% 13.40% 141.24% 100.00% -
ROE 4.41 % 6.30 % 5.08 % -0.15 % 0.41 % 0.79 % - % - QoQ % -30.00% 24.02% 3,486.67% -136.59% -48.10% 0.00% - Horiz. % 558.23% 797.47% 643.04% -18.99% 51.90% 100.00% -
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 46.43 48.56 46.61 37.66 10.53 33.85 - - QoQ % -4.39% 4.18% 23.77% 257.64% -68.89% 0.00% - Horiz. % 137.16% 143.46% 137.70% 111.26% 31.11% 100.00% -
EPS 3.31 4.47 3.35 -0.09 0.25 0.47 0.00 - QoQ % -25.95% 33.43% 3,822.22% -136.00% -46.81% 0.00% - Horiz. % 704.26% 951.06% 712.77% -19.15% 53.19% 100.00% -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.7500 0.7100 0.6600 0.6300 0.6100 0.6000 - - QoQ % 5.63% 7.58% 4.76% 3.28% 1.67% 0.00% - Horiz. % 125.00% 118.33% 110.00% 105.00% 101.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 351,171 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 43.28 45.27 43.44 35.10 9.82 31.56 - - QoQ % -4.40% 4.21% 23.76% 257.43% -68.88% 0.00% - Horiz. % 137.14% 143.44% 137.64% 111.22% 31.12% 100.00% -
EPS 3.09 4.17 3.13 -0.09 0.23 0.44 0.00 - QoQ % -25.90% 33.23% 3,577.78% -139.13% -47.73% 0.00% - Horiz. % 702.27% 947.73% 711.36% -20.45% 52.27% 100.00% -
DPS 1.86 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.6991 0.6618 0.6152 0.5873 0.5686 0.5593 - - QoQ % 5.64% 7.57% 4.75% 3.29% 1.66% 0.00% - Horiz. % 125.00% 118.33% 109.99% 105.01% 101.66% 100.00% -
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 -
Price 2.0800 2.2300 2.0500 1.8000 2.3200 1.6300 1.6400 -
P/RPS 4.48 4.59 4.40 4.78 22.02 4.81 0.00 - QoQ % -2.40% 4.32% -7.95% -78.29% 357.80% 0.00% - Horiz. % 93.14% 95.43% 91.48% 99.38% 457.80% 100.00% -
P/EPS 62.83 49.89 61.14 -1,931.89 930.70 345.13 0.00 - QoQ % 25.94% -18.40% 103.16% -307.57% 169.67% 0.00% - Horiz. % 18.20% 14.46% 17.72% -559.76% 269.67% 100.00% -
EY 1.59 2.00 1.64 -0.05 0.11 0.29 0.00 - QoQ % -20.50% 21.95% 3,380.00% -145.45% -62.07% 0.00% - Horiz. % 548.28% 689.66% 565.52% -17.24% 37.93% 100.00% -
DY 0.96 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 2.77 3.14 3.11 2.86 3.80 2.72 0.00 - QoQ % -11.78% 0.96% 8.74% -24.74% 39.71% 0.00% - Horiz. % 101.84% 115.44% 114.34% 105.15% 139.71% 100.00% -
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Date 22/06/20 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 - -
Price 2.4500 2.2500 2.2700 1.7100 1.9100 2.2000 0.0000 -
P/RPS 5.28 4.63 4.87 4.54 18.13 6.50 0.00 - QoQ % 14.04% -4.93% 7.27% -74.96% 178.92% 0.00% - Horiz. % 81.23% 71.23% 74.92% 69.85% 278.92% 100.00% -
P/EPS 74.01 50.34 67.70 -1,835.30 766.22 465.83 0.00 - QoQ % 47.02% -25.64% 103.69% -339.53% 64.48% 0.00% - Horiz. % 15.89% 10.81% 14.53% -393.98% 164.48% 100.00% -
EY 1.35 1.99 1.48 -0.05 0.13 0.21 0.00 - QoQ % -32.16% 34.46% 3,060.00% -138.46% -38.10% 0.00% - Horiz. % 642.86% 947.62% 704.76% -23.81% 61.90% 100.00% -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 3.27 3.17 3.44 2.71 3.13 3.67 0.00 - QoQ % 3.15% -7.85% 26.94% -13.42% -14.71% 0.00% - Horiz. % 89.10% 86.38% 93.73% 73.84% 85.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report Q7 2019.pdf 
