[SCIPACK] YoY Quarter Result on 2018-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Revenue 110,821 104,741 0 0 - - - - YoY % 5.80% 0.00% 0.00% - - - - Horiz. % 105.80% 100.00% - - - - -
PBT 2,380 8,542 0 0 - - - - YoY % -72.14% 0.00% 0.00% - - - - Horiz. % 27.86% 100.00% - - - - -
Tax -226 -1,461 0 0 - - - - YoY % 84.53% 0.00% 0.00% - - - - Horiz. % 15.47% 100.00% - - - - -
NP 2,154 7,081 0 0 - - - - YoY % -69.58% 0.00% 0.00% - - - - Horiz. % 30.42% 100.00% - - - - -
NP to SH 1,546 6,476 0 0 - - - - YoY % -76.13% 0.00% 0.00% - - - - Horiz. % 23.87% 100.00% - - - - -
Tax Rate 9.50 % 17.10 % - % - % - % - % - % - YoY % -44.44% 0.00% 0.00% - - - - Horiz. % 55.56% 100.00% - - - - -
Total Cost 108,667 97,660 0 0 - - - - YoY % 11.27% 0.00% 0.00% - - - - Horiz. % 111.27% 100.00% - - - - -
Net Worth 196,408 203,280 - 199,933 - - - -2.64% YoY % -3.38% 0.00% 0.00% - - - - Horiz. % 98.24% 101.67% 0.00% 100.00% - - -
Dividend 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Div - 3,442 - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 53.16 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
Equity 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Net Worth 196,408 203,280 - 199,933 - - - -2.64% YoY % -3.38% 0.00% 0.00% - - - - Horiz. % 98.24% 101.67% 0.00% 100.00% - - -
NOSH 327,348 327,872 327,872 327,760 - - - -0.19% YoY % -0.16% 0.00% 0.03% - - - - Horiz. % 99.87% 100.03% 100.03% 100.00% - - -
Ratio Analysis 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
NP Margin 1.94 % 6.76 % - % - % - % - % - % - YoY % -71.30% 0.00% 0.00% - - - - Horiz. % 28.70% 100.00% - - - - -
ROE 0.79 % 3.19 % - % - % - % - % - % - YoY % -75.24% 0.00% 0.00% - - - - Horiz. % 24.76% 100.00% - - - - -
Per Share 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
RPS 33.85 31.95 - - - - - - YoY % 5.95% 0.00% 0.00% - - - - Horiz. % 105.95% 100.00% - - - - -
EPS 0.47 1.98 0.00 0.00 - - - - YoY % -76.26% 0.00% 0.00% - - - - Horiz. % 23.74% 100.00% - - - - -
DPS 0.00 1.05 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6000 0.6200 - 0.6100 - - - -2.45% YoY % -3.23% 0.00% 0.00% - - - - Horiz. % 98.36% 101.64% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 351,171 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
RPS 31.56 29.83 - - - - - - YoY % 5.80% 0.00% 0.00% - - - - Horiz. % 105.80% 100.00% - - - - -
EPS 0.44 1.84 0.00 0.00 - - - - YoY % -76.09% 0.00% 0.00% - - - - Horiz. % 23.91% 100.00% - - - - -
DPS 0.00 0.98 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5593 0.5789 - 0.5693 - - - -2.63% YoY % -3.39% 0.00% 0.00% - - - - Horiz. % 98.24% 101.69% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Date 29/03/19 30/03/18 30/04/18 31/07/18 - - - -
Price 1.6300 2.3000 2.2300 2.0400 - - - -
P/RPS 4.81 7.20 0.00 0.00 - - - - YoY % -33.19% 0.00% 0.00% - - - - Horiz. % 66.81% 100.00% - - - - -
P/EPS 345.13 116.45 0.00 0.00 - - - - YoY % 196.38% 0.00% 0.00% - - - - Horiz. % 296.38% 100.00% - - - - -
EY 0.29 0.86 0.00 0.00 - - - - YoY % -66.28% 0.00% 0.00% - - - - Horiz. % 33.72% 100.00% - - - - -
DY 0.00 0.46 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.72 3.71 0.00 3.34 - - - -26.54% YoY % -26.68% 0.00% 0.00% - - - - Horiz. % 81.44% 111.08% 0.00% 100.00% - - -
Price Multiplier on Announcement Date 31/03/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Date 14/05/19 14/05/18 - - - - - -
Price 2.2000 2.2300 0.0000 0.0000 - - - -
P/RPS 6.50 6.98 0.00 0.00 - - - - YoY % -6.88% 0.00% 0.00% - - - - Horiz. % 93.12% 100.00% - - - - -
P/EPS 465.83 112.90 0.00 0.00 - - - - YoY % 312.60% 0.00% 0.00% - - - - Horiz. % 412.60% 100.00% - - - - -
EY 0.21 0.89 0.00 0.00 - - - - YoY % -76.40% 0.00% 0.00% - - - - Horiz. % 23.60% 100.00% - - - - -
DY 0.00 0.47 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.67 3.60 0.00 0.00 - - - - YoY % 1.94% 0.00% 0.00% - - - - Horiz. % 101.94% 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
Qtrly Rpt Q1 2018.pdf 
