Scientific Digital Imaging (SDI)

Company name:	Scientific Digital Imaging Plc
EPIC:	SDI	Trading Currency:	GBX
Market Sector:	AIMP	ISIN:	GB00B3FBWW43
Market Segment:	ASX1	Share Type:	DE
WWW Address:	http://www.scientificdigitalimaging.com/	Description:	ORD 1P
Industry Sector:	ELECTRONIC & ELECTRICAL EQUIPMENT

Scientific Digital Imaging Key Figures

(at previous day's close)
Market Cap.	50.25	m
Shares In Issue	97.20	m
Prev. Close	52.20
PE Ratio	28.56
Dividend Yield	-	%
EPS - basic	1.81	p
Dividend PS	-	p
Dividend Cover	-
Cash Flow PS	2.67	p
Return On Equity (ROE)	12.86	%
Operating Margin	118.17	%
PEG Factor	-
EPS Growth Rate	-	%
Dividends PS Growth Rate	-	%
Net Debt	2.95	m
Gross Gearing	28.28	%
Quick Assets	4.27	m
Net Working Capital	3.76	m
Intangibles / Fixed Assets	96.14	%
Turnover PS	1.49	p
Pre-Tax Profit PS	1.76	p
Retained Profit PS	1.66	p
Cash PS	2.06	p
Net Cash PS	-0.60	p
Net Tangible Asset Value PS *	1.89	p
Net Asset Value PS	12.92	p
Spread	1.40 (2.67%)
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies.

Period ^†	Open	Change	%	Open Avg.	Avg. Daily Vol [m]	Total Vol [m]	VWAP
1 week	53.00	-1.30	-2.45	51.50	0.32		53.17
4 weeks	55.50	-3.80	-6.85	50.50	0.32		54.23
12 weeks	48.00	3.70	7.71	44.00	0.40		53.23
26 weeks	35.75	15.95	44.62	31.50	0.42		44.40
1 year	37.25	14.45	38.79	31.50	0.30		43.24
3 years	10.00	41.70	417.00	9.00	0.22		33.56
5 years	14.00	37.70	269.29	7.13	0.18		31.69
† periods calculated are whole weeks rather than calendar months

(Market value analysis) at previous day's close
PQ Ratio	37.00
PE Ratio	28.56
Tobin's Q Ratio	2.97
Tobin's Q Ratio (excl. intangibles)	7.53
Dividend Yield	-	%
Market-to-Book Ratio	4.00
Price-to-Pre-Tax Profit PS	29.34
Price-to-Retained Profit PS	31.12
Price-to-Cash Flow PS	19.38
Price-to-Sales PS	34.67
Price-to-Net Tangible Asset Value PS	27.42
Price-to-Cash PS	25.04
Net Working Capital PS	3.87
Price Pct to Working Capital PS	13.36	%
Earnings Yield	3.50	%
Average PE	28.20
Years in average	3
PE to PE average	101.30	%

(Leverage Ratios)
Debt Ratio	15.82	%
Debt-to-Equity Ratio	0.19
Debt-to-Equity Ratio (excl. Intgbl)	1.29
Debt-to-Equity Market Value	0.05
Net Gearing	16.82	%
Net Gearing (excl. Intangibles)	43.41	%
Gross Gearing	28.28	%
Gross Gearing (excl. Intangibles)	72.99	%
Gearing Under 1 Year	14.81	%
Gearing Under 1 Year (excl. Intgbl)	38.21	%
Assets/Equity	1.39
Cash/Equity	15.98
(Liquidity Ratios)
Net Working Capital to Total Assets	21.48	%
Current Ratio	2.45
Quick Ratio (Acid Test)	1.64
Liquidity Ratio	0.77
Cash & Equiv/Current Assets	31.58	%
(Solvency Ratios)
Enterprise Value	50.61	m
CFO/Sales	1.79
CFO/Attributable Profit	1.61
CFO/Assets	0.15
CFO/Debt	0.52
Total Debt/Equity Market Value	0.10
Total Debt/Sales	3.42
Total Debt/Pre-Tax Profit	2.89
Total Debt	4.95	m
Total Debt/Net Current Assets	1.32	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	15.65	%
5 yr Compound Earnings Growth	-	%
10 yr Compound Earnings Growth	-	%
Earn drops > 5% in 10yrs	3

Beta (60-Mnth)	Beta (36-Mnth)
0.0327	0.0300

(Profitability Ratios)
Return On Capital Employed (ROCE)	11.48	%
Return On Assets (ROA)	9.54	%
Net Profit Margin	111.41	%
Assets Turnover	0.09
Return On Equity (ROE)	12.86	%
Return On Investment (ROI)	11.74	%
Dividend Payout Ratio	-	%
Plowback Ratio	100.00	%
Growth from Plowback Ratio	13.88	%
Net Income Of Revenues	111.41	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	0.12
Fixed Assets Turnover	0.14
Current Assets Turnover	0.23
Net Working Capital Turnover
Inventory Turnover	0.76
(Other Operating Ratios)
Total Assets-to-Sales	11.67
Debtors-to-Sales	146.14	%
Debt Collection Period	533.42	Days

Announcement Date	Type	Curr.	Dividend Amount	Period Start	Period End	Ex Date	Record Date	Payment Date	Total Dividend Amount
27 Mar 2007	Final	SEK	6.00	31/12/2005	31/12/2006	29/03/2007	02/04/2007	-	6.00