[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.81%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 151,085 100,196 45,903 160,677 110,375 65,665 31,205 185.92%
PBT 478 -2,086 -1,396 4,461 4,057 3,132 1,483 -52.95%
Tax -1,242 -864 -78 -1,561 -877 -704 -254 187.81%
NP -764 -2,950 -1,474 2,900 3,180 2,428 1,229 -
-
NP to SH -870 -2,989 -1,486 2,900 3,180 2,428 1,229 -
-
Tax Rate 259.83% - - 34.99% 21.62% 22.48% 17.13% -
Total Cost 151,849 103,146 47,377 157,777 107,195 63,237 29,976 194.66%
-
Net Worth 98,183 95,587 98,561 99,947 99,942 99,396 101,034 -1.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,407 3,407 3,414 - -
Div Payout % - - - 117.49% 107.14% 140.62% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 98,183 95,587 98,561 99,947 99,942 99,396 101,034 -1.88%
NOSH 76,111 75,862 75,816 75,718 75,714 75,874 75,398 0.62%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.51% -2.94% -3.21% 1.80% 2.88% 3.70% 3.94% -
ROE -0.89% -3.13% -1.51% 2.90% 3.18% 2.44% 1.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 198.51 132.08 60.55 212.20 145.78 86.54 41.39 184.12%
EPS -1.15 -3.94 -1.96 3.83 4.20 3.20 1.63 -
DPS 0.00 0.00 0.00 4.50 4.50 4.50 0.00 -
NAPS 1.29 1.26 1.30 1.32 1.32 1.31 1.34 -2.50%
Adjusted Per Share Value based on latest NOSH - 75,405
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.30 28.72 13.16 46.05 31.63 18.82 8.94 185.98%
EPS -0.25 -0.86 -0.43 0.83 0.91 0.70 0.35 -
DPS 0.00 0.00 0.00 0.98 0.98 0.98 0.00 -
NAPS 0.2814 0.274 0.2825 0.2865 0.2864 0.2849 0.2896 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.45 0.52 0.63 0.67 0.69 0.81 -
P/RPS 0.16 0.34 0.86 0.30 0.46 0.80 1.96 -81.15%
P/EPS -27.99 -11.42 -26.53 16.45 15.95 21.56 49.69 -
EY -3.57 -8.76 -3.77 6.08 6.27 4.64 2.01 -
DY 0.00 0.00 0.00 7.14 6.72 6.52 0.00 -
P/NAPS 0.25 0.36 0.40 0.48 0.51 0.53 0.60 -44.18%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 19/05/05 25/02/05 26/11/04 26/08/04 20/05/04 -
Price 0.29 0.40 0.48 0.58 0.63 0.64 0.71 -
P/RPS 0.15 0.30 0.79 0.27 0.43 0.74 1.72 -80.30%
P/EPS -25.37 -10.15 -24.49 15.14 15.00 20.00 43.56 -
EY -3.94 -9.85 -4.08 6.60 6.67 5.00 2.30 -
DY 0.00 0.00 0.00 7.76 7.14 7.03 0.00 -
P/NAPS 0.22 0.32 0.37 0.44 0.48 0.49 0.53 -44.32%

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