[SCIPACK] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -24.1%
YoY- 299.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 46,993 54,038 47,468 53,910 54,451 54,759 52,806 -7.46%
PBT 3,348 3,218 1,131 1,502 2,220 2,671 1,807 50.68%
Tax 275 -346 -74 -71 -381 -572 -449 -
NP 3,623 2,872 1,057 1,431 1,839 2,099 1,358 92.01%
-
NP to SH 3,595 2,740 1,005 1,345 1,772 1,983 1,336 93.11%
-
Tax Rate -8.21% 10.75% 6.54% 4.73% 17.16% 21.42% 24.85% -
Total Cost 43,370 51,166 46,411 52,479 52,612 52,660 51,448 -10.73%
-
Net Worth 109,973 107,019 104,306 106,384 104,951 75,990 76,059 27.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,550 - - - 3,042 - - -
Div Payout % 126.58% - - - 171.67% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 109,973 107,019 104,306 106,384 104,951 75,990 76,059 27.78%
NOSH 75,843 75,900 76,136 75,988 76,051 75,990 76,059 -0.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.71% 5.31% 2.23% 2.65% 3.38% 3.83% 2.57% -
ROE 3.27% 2.56% 0.96% 1.26% 1.69% 2.61% 1.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 61.96 71.20 62.35 70.94 71.60 72.06 69.43 -7.28%
EPS 4.74 3.61 1.32 1.77 2.33 2.61 1.76 93.22%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.45 1.41 1.37 1.40 1.38 1.00 1.00 28.02%
Adjusted Per Share Value based on latest NOSH - 75,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.47 15.49 13.60 15.45 15.61 15.69 15.13 -7.43%
EPS 1.03 0.79 0.29 0.39 0.51 0.57 0.38 94.04%
DPS 1.30 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.3152 0.3067 0.2989 0.3049 0.3008 0.2178 0.218 27.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.51 0.52 0.41 0.35 0.30 0.35 -
P/RPS 0.66 0.72 0.83 0.58 0.49 0.42 0.50 20.27%
P/EPS 8.65 14.13 39.39 23.16 15.02 11.50 19.93 -42.58%
EY 11.56 7.08 2.54 4.32 6.66 8.70 5.02 74.11%
DY 14.63 0.00 0.00 0.00 11.43 0.00 0.00 -
P/NAPS 0.28 0.36 0.38 0.29 0.25 0.30 0.35 -13.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 29/11/07 23/08/07 23/05/07 27/02/07 23/11/06 24/08/06 -
Price 0.40 0.45 0.50 0.52 0.41 0.35 0.30 -
P/RPS 0.65 0.63 0.80 0.73 0.57 0.49 0.43 31.61%
P/EPS 8.44 12.47 37.88 29.38 17.60 13.41 17.08 -37.41%
EY 11.85 8.02 2.64 3.40 5.68 7.46 5.86 59.70%
DY 15.00 0.00 0.00 0.00 9.76 0.00 0.00 -
P/NAPS 0.28 0.32 0.36 0.37 0.30 0.35 0.30 -4.48%

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