[SCIENTX] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 40.43%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 464,632 314,377 156,456 586,316 431,579 291,935 145,221 117.59%
PBT 33,290 24,802 12,382 44,144 32,787 22,187 10,969 110.04%
Tax -1,611 -1,207 -1,837 -7,078 -5,684 -3,900 -1,873 -9.58%
NP 31,679 23,595 10,545 37,066 27,103 18,287 9,096 130.28%
-
NP to SH 25,979 18,969 8,204 28,199 20,080 13,439 6,836 144.12%
-
Tax Rate 4.84% 4.87% 14.84% 16.03% 17.34% 17.58% 17.08% -
Total Cost 432,953 290,782 145,911 549,250 404,476 273,648 136,125 116.73%
-
Net Worth 271,738 257,556 251,656 85,592 248,899 353,625 247,681 6.39%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 11,563 1,287 1,258 19,367 9,955 9,908 6,811 42.44%
Div Payout % 44.51% 6.79% 15.34% 68.68% 49.58% 73.73% 99.64% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 271,738 257,556 251,656 85,592 248,899 353,625 247,681 6.39%
NOSH 192,722 64,389 62,914 62,476 62,224 61,930 61,920 113.61%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.82% 7.51% 6.74% 6.32% 6.28% 6.26% 6.26% -
ROE 9.56% 7.37% 3.26% 32.95% 8.07% 3.80% 2.76% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 241.09 488.25 248.68 938.46 693.58 471.39 234.53 1.86%
EPS 13.48 9.82 4.35 15.05 10.76 21.70 11.04 14.28%
DPS 6.00 2.00 2.00 31.00 16.00 16.00 11.00 -33.31%
NAPS 1.41 4.00 4.00 1.37 4.00 5.71 4.00 -50.19%
Adjusted Per Share Value based on latest NOSH - 63,259
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 29.86 20.20 10.05 37.67 27.73 18.76 9.33 117.63%
EPS 1.67 1.22 0.53 1.81 1.29 0.86 0.44 143.91%
DPS 0.74 0.08 0.08 1.24 0.64 0.64 0.44 41.55%
NAPS 0.1746 0.1655 0.1617 0.055 0.1599 0.2272 0.1592 6.36%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.46 1.13 0.69 0.65 0.72 0.70 0.64 -
P/RPS 0.61 0.23 0.28 0.07 0.10 0.15 0.27 72.43%
P/EPS 10.83 3.84 5.29 1.44 2.23 3.23 5.80 51.80%
EY 9.23 26.07 18.90 69.44 44.82 31.00 17.25 -34.16%
DY 4.11 1.77 2.90 47.69 22.22 22.86 17.19 -61.57%
P/NAPS 1.04 0.28 0.17 0.47 0.18 0.12 0.16 249.48%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 20/03/07 28/12/06 22/09/06 29/06/06 21/03/06 20/12/05 -
Price 1.42 1.04 0.81 0.71 0.70 0.70 0.67 -
P/RPS 0.59 0.21 0.33 0.08 0.10 0.15 0.29 60.76%
P/EPS 10.53 3.53 6.21 1.57 2.17 3.23 6.07 44.52%
EY 9.49 28.33 16.10 63.57 46.10 31.00 16.48 -30.85%
DY 4.23 1.92 2.47 43.66 22.86 22.86 16.42 -59.61%
P/NAPS 1.01 0.26 0.20 0.52 0.18 0.12 0.17 229.10%

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