[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.62%
YoY- 122.68%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 209,973 155,522 100,763 47,957 198,051 151,085 100,196 63.53%
PBT 7,177 4,957 2,286 479 3,350 478 -2,086 -
Tax -1,478 -1,097 -526 -77 -1,131 -1,242 -864 42.89%
NP 5,699 3,860 1,760 402 2,219 -764 -2,950 -
-
NP to SH 5,428 3,656 1,673 337 2,057 -870 -2,989 -
-
Tax Rate 20.59% 22.13% 23.01% 16.08% 33.76% 259.83% - -
Total Cost 204,274 151,662 99,003 47,555 195,832 151,849 103,146 57.50%
-
Net Worth 104,764 102,398 76,022 75,901 100,990 98,183 95,587 6.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,036 - - - 1,518 - - -
Div Payout % 55.94% - - - 73.83% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 104,764 102,398 76,022 75,901 100,990 98,183 95,587 6.28%
NOSH 75,916 75,850 76,022 75,901 75,932 76,111 75,862 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.71% 2.48% 1.75% 0.84% 1.12% -0.51% -2.94% -
ROE 5.18% 3.57% 2.20% 0.44% 2.04% -0.89% -3.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 276.59 205.04 132.54 63.18 260.82 198.51 132.08 63.46%
EPS 7.15 4.82 2.20 0.44 2.71 -1.15 -3.94 -
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.38 1.35 1.00 1.00 1.33 1.29 1.26 6.23%
Adjusted Per Share Value based on latest NOSH - 75,901
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.18 44.57 28.88 13.74 56.76 43.30 28.72 63.52%
EPS 1.56 1.05 0.48 0.10 0.59 -0.25 -0.86 -
DPS 0.87 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.3003 0.2935 0.2179 0.2175 0.2894 0.2814 0.274 6.28%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.35 0.30 0.35 0.33 0.29 0.32 0.45 -
P/RPS 0.13 0.15 0.26 0.52 0.11 0.16 0.34 -47.22%
P/EPS 4.90 6.22 15.90 74.33 10.71 -27.99 -11.42 -
EY 20.43 16.07 6.29 1.35 9.34 -3.57 -8.76 -
DY 11.43 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.25 0.22 0.35 0.33 0.22 0.25 0.36 -21.52%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 24/08/06 18/05/06 24/02/06 24/11/05 26/08/05 -
Price 0.41 0.35 0.30 0.35 0.30 0.29 0.40 -
P/RPS 0.15 0.17 0.23 0.55 0.12 0.15 0.30 -36.92%
P/EPS 5.73 7.26 13.63 78.83 11.07 -25.37 -10.15 -
EY 17.44 13.77 7.34 1.27 9.03 -3.94 -9.85 -
DY 9.76 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.30 0.26 0.30 0.35 0.23 0.22 0.32 -4.20%

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