[SCIENTX] QoQ Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 19.09%
YoY- 149.27%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 507,572 499,512 477,490 451,644 341,149 322,324 286,314 46.52%
PBT 35,984 35,166 35,840 33,276 22,959 23,617 22,470 36.91%
Tax -3,368 -13,886 -14,082 -13,384 -6,255 -7,524 -5,828 -30.64%
NP 32,616 21,280 21,758 19,892 16,704 16,093 16,642 56.67%
-
NP to SH 23,118 21,280 21,758 19,892 16,704 16,093 16,642 24.52%
-
Tax Rate 9.36% 39.49% 39.29% 40.22% 27.24% 31.86% 25.94% -
Total Cost 474,956 478,232 455,732 431,752 324,445 306,230 269,672 45.89%
-
Net Worth 235,184 250,013 248,150 246,175 241,117 278,110 268,917 -8.55%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 10,521 4,125 - - 4,327 - - -
Div Payout % 45.51% 19.39% - - 25.91% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 235,184 250,013 248,150 246,175 241,117 278,110 268,917 -8.55%
NOSH 61,890 61,884 61,882 61,853 61,824 61,802 61,820 0.07%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 6.43% 4.26% 4.56% 4.40% 4.90% 4.99% 5.81% -
ROE 9.83% 8.51% 8.77% 8.08% 6.93% 5.79% 6.19% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 820.11 807.17 771.60 730.19 551.80 521.54 463.14 46.41%
EPS 37.35 34.39 35.16 32.16 27.02 26.04 26.92 24.42%
DPS 17.00 6.67 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.80 4.04 4.01 3.98 3.90 4.50 4.35 -8.62%
Adjusted Per Share Value based on latest NOSH - 61,853
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 32.61 32.10 30.68 29.02 21.92 20.71 18.40 46.50%
EPS 1.49 1.37 1.40 1.28 1.07 1.03 1.07 24.72%
DPS 0.68 0.27 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1511 0.1606 0.1595 0.1582 0.1549 0.1787 0.1728 -8.56%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.68 0.67 0.53 0.47 0.53 0.51 0.50 -
P/RPS 0.08 0.08 0.07 0.06 0.10 0.10 0.11 -19.14%
P/EPS 1.82 1.95 1.51 1.46 1.96 1.96 1.86 -1.44%
EY 54.93 51.32 66.34 68.43 50.98 51.06 53.84 1.34%
DY 25.00 9.95 0.00 0.00 13.21 0.00 0.00 -
P/NAPS 0.18 0.17 0.13 0.12 0.14 0.11 0.11 38.90%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 -
Price 0.64 0.65 0.76 0.54 0.53 0.49 0.51 -
P/RPS 0.08 0.08 0.10 0.07 0.10 0.09 0.11 -19.14%
P/EPS 1.71 1.89 2.16 1.68 1.96 1.88 1.89 -6.46%
EY 58.36 52.90 46.26 59.56 50.98 53.14 52.78 6.93%
DY 26.56 10.26 0.00 0.00 13.21 0.00 0.00 -
P/NAPS 0.17 0.16 0.19 0.14 0.14 0.11 0.12 26.16%

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