[SCIENTX] QoQ Annualized Quarter Result on 30-Apr-2005 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -2.2%
YoY- 32.23%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 583,870 580,884 507,572 499,512 477,490 451,644 341,149 42.94%
PBT 44,374 43,876 35,984 35,166 35,840 33,276 22,959 54.97%
Tax -7,800 -7,492 -3,368 -13,886 -14,082 -13,384 -6,255 15.80%
NP 36,574 36,384 32,616 21,280 21,758 19,892 16,704 68.37%
-
NP to SH 26,878 27,344 23,118 21,280 21,758 19,892 16,704 37.19%
-
Tax Rate 17.58% 17.08% 9.36% 39.49% 39.29% 40.22% 27.24% -
Total Cost 547,296 544,500 474,956 478,232 455,732 431,752 324,445 41.57%
-
Net Worth 353,625 247,681 235,184 250,013 248,150 246,175 241,117 28.99%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 19,817 27,244 10,521 4,125 - - 4,327 175.01%
Div Payout % 73.73% 99.64% 45.51% 19.39% - - 25.91% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 353,625 247,681 235,184 250,013 248,150 246,175 241,117 28.99%
NOSH 61,930 61,920 61,890 61,884 61,882 61,853 61,824 0.11%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.26% 6.26% 6.43% 4.26% 4.56% 4.40% 4.90% -
ROE 7.60% 11.04% 9.83% 8.51% 8.77% 8.08% 6.93% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 942.78 938.12 820.11 807.17 771.60 730.19 551.80 42.77%
EPS 43.40 44.16 37.35 34.39 35.16 32.16 27.02 37.03%
DPS 32.00 44.00 17.00 6.67 0.00 0.00 7.00 174.68%
NAPS 5.71 4.00 3.80 4.04 4.01 3.98 3.90 28.84%
Adjusted Per Share Value based on latest NOSH - 61,887
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 37.52 37.33 32.61 32.10 30.68 29.02 21.92 42.95%
EPS 1.73 1.76 1.49 1.37 1.40 1.28 1.07 37.63%
DPS 1.27 1.75 0.68 0.27 0.00 0.00 0.28 173.25%
NAPS 0.2272 0.1592 0.1511 0.1606 0.1595 0.1582 0.1549 29.00%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.70 0.64 0.68 0.67 0.53 0.47 0.53 -
P/RPS 0.07 0.07 0.08 0.08 0.07 0.06 0.10 -21.11%
P/EPS 1.61 1.45 1.82 1.95 1.51 1.46 1.96 -12.25%
EY 62.00 69.00 54.93 51.32 66.34 68.43 50.98 13.89%
DY 45.71 68.75 25.00 9.95 0.00 0.00 13.21 128.25%
P/NAPS 0.12 0.16 0.18 0.17 0.13 0.12 0.14 -9.74%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 -
Price 0.70 0.67 0.64 0.65 0.76 0.54 0.53 -
P/RPS 0.07 0.07 0.08 0.08 0.10 0.07 0.10 -21.11%
P/EPS 1.61 1.52 1.71 1.89 2.16 1.68 1.96 -12.25%
EY 62.00 65.91 58.36 52.90 46.26 59.56 50.98 13.89%
DY 45.71 65.67 26.56 10.26 0.00 0.00 13.21 128.25%
P/NAPS 0.12 0.17 0.17 0.16 0.19 0.14 0.14 -9.74%

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