[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.24%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 217,165 160,495 106,482 50,718 202,409 155,416 101,378 65.79%
PBT 9,010 6,866 5,034 1,847 9,199 5,851 2,633 126.23%
Tax -701 -726 -481 -24 -217 -492 -146 183.25%
NP 8,309 6,140 4,553 1,823 8,982 5,359 2,487 122.66%
-
NP to SH 8,156 5,886 4,386 1,716 8,685 5,090 2,350 128.36%
-
Tax Rate 7.78% 10.57% 9.56% 1.30% 2.36% 8.41% 5.55% -
Total Cost 208,856 154,355 101,929 48,895 193,427 150,057 98,891 64.23%
-
Net Worth 113,804 111,644 110,029 112,375 110,080 106,958 103,854 6.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 4,555 - - -
Div Payout % - - - - 52.45% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 113,804 111,644 110,029 112,375 110,080 106,958 103,854 6.25%
NOSH 75,869 75,948 75,882 75,929 75,917 75,856 75,806 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.83% 3.83% 4.28% 3.59% 4.44% 3.45% 2.45% -
ROE 7.17% 5.27% 3.99% 1.53% 7.89% 4.76% 2.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 286.23 211.32 140.33 66.80 266.62 204.88 133.73 65.70%
EPS 10.75 7.75 5.78 2.26 11.44 6.71 3.10 128.24%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.50 1.47 1.45 1.48 1.45 1.41 1.37 6.20%
Adjusted Per Share Value based on latest NOSH - 75,929
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 62.24 46.00 30.52 14.54 58.01 44.54 29.06 65.77%
EPS 2.34 1.69 1.26 0.49 2.49 1.46 0.67 129.32%
DPS 0.00 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.3262 0.32 0.3153 0.3221 0.3155 0.3065 0.2977 6.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.40 0.44 0.40 0.41 0.51 0.52 -
P/RPS 0.12 0.19 0.31 0.60 0.15 0.25 0.39 -54.26%
P/EPS 3.07 5.16 7.61 17.70 3.58 7.60 16.77 -67.59%
EY 32.58 19.38 13.14 5.65 27.90 13.16 5.96 208.72%
DY 0.00 0.00 0.00 0.00 14.63 0.00 0.00 -
P/NAPS 0.22 0.27 0.30 0.27 0.28 0.36 0.38 -30.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 19/11/08 28/08/08 21/05/08 25/02/08 29/11/07 23/08/07 -
Price 0.35 0.34 0.35 0.52 0.40 0.45 0.50 -
P/RPS 0.12 0.16 0.25 0.78 0.15 0.22 0.37 -52.63%
P/EPS 3.26 4.39 6.06 23.01 3.50 6.71 16.13 -65.39%
EY 30.71 22.79 16.51 4.35 28.60 14.91 6.20 189.16%
DY 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.35 0.28 0.32 0.36 -25.71%

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