[SCIPACK] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.79%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,301 44,711 34,460 31,205 30,305 32,939 32,393 33.91%
PBT 405 925 1,649 1,483 3,508 2,085 2,958 -73.27%
Tax -684 -174 -450 -254 -728 -175 -531 18.29%
NP -279 751 1,199 1,229 2,780 1,910 2,427 -
-
NP to SH -279 751 1,199 1,229 2,780 1,910 2,427 -
-
Tax Rate 168.89% 18.81% 27.29% 17.13% 20.75% 8.39% 17.95% -
Total Cost 50,580 43,960 33,261 29,976 27,525 31,029 29,966 41.53%
-
Net Worth 99,535 100,133 99,410 101,034 100,200 97,003 95,563 2.73%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,414 - - - 3,033 -
Div Payout % - - 284.81% - - - 125.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 99,535 100,133 99,410 101,034 100,200 97,003 95,563 2.73%
NOSH 75,405 75,858 75,886 75,398 75,338 75,196 75,843 -0.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.55% 1.68% 3.48% 3.94% 9.17% 5.80% 7.49% -
ROE -0.28% 0.75% 1.21% 1.22% 2.77% 1.97% 2.54% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 66.71 58.94 45.41 41.39 40.22 43.80 42.71 34.43%
EPS -0.37 0.99 1.58 1.63 3.69 2.54 3.20 -
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 1.32 1.32 1.31 1.34 1.33 1.29 1.26 3.13%
Adjusted Per Share Value based on latest NOSH - 75,398
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.42 12.81 9.88 8.94 8.69 9.44 9.28 33.97%
EPS -0.08 0.22 0.34 0.35 0.80 0.55 0.70 -
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.87 -
NAPS 0.2853 0.287 0.2849 0.2896 0.2872 0.278 0.2739 2.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.63 0.67 0.69 0.81 0.77 0.78 0.69 -
P/RPS 0.94 1.14 1.52 1.96 1.91 1.78 1.62 -30.31%
P/EPS -170.27 67.68 43.67 49.69 20.87 30.71 21.56 -
EY -0.59 1.48 2.29 2.01 4.79 3.26 4.64 -
DY 0.00 0.00 6.52 0.00 0.00 0.00 5.80 -
P/NAPS 0.48 0.51 0.53 0.60 0.58 0.60 0.55 -8.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 20/05/04 27/02/04 19/11/03 07/08/03 -
Price 0.58 0.63 0.64 0.71 0.79 0.76 0.79 -
P/RPS 0.87 1.07 1.41 1.72 1.96 1.74 1.85 -39.38%
P/EPS -156.76 63.64 40.51 43.56 21.41 29.92 24.69 -
EY -0.64 1.57 2.47 2.30 4.67 3.34 4.05 -
DY 0.00 0.00 7.03 0.00 0.00 0.00 5.06 -
P/NAPS 0.44 0.48 0.49 0.53 0.59 0.59 0.63 -21.19%

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