[SCIENTX] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -43.85%
YoY- -61.11%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 276,881 261,709 250,088 241,264 227,936 217,076 199,772 24.23%
PBT 19,209 12,202 10,478 8,144 8,402 10,239 10,253 51.80%
Tax -7,287 -7,150 -6,871 -6,153 -4,856 -5,132 -4,694 33.96%
NP 11,922 5,052 3,607 1,991 3,546 5,107 5,559 66.07%
-
NP to SH 11,922 5,052 3,607 1,991 3,546 5,107 5,559 66.07%
-
Tax Rate 37.94% 58.60% 65.58% 75.55% 57.80% 50.12% 45.78% -
Total Cost 264,959 256,657 246,481 239,273 224,390 211,969 194,213 22.93%
-
Net Worth 268,994 264,970 247,173 268,058 267,054 270,056 246,588 5.95%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 268,994 264,970 247,173 268,058 267,054 270,056 246,588 5.95%
NOSH 61,837 61,764 61,793 61,764 61,818 61,797 61,647 0.20%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 4.31% 1.93% 1.44% 0.83% 1.56% 2.35% 2.78% -
ROE 4.43% 1.91% 1.46% 0.74% 1.33% 1.89% 2.25% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 447.75 423.72 404.72 390.62 368.72 351.27 324.06 23.97%
EPS 19.28 8.18 5.84 3.22 5.74 8.26 9.02 65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.29 4.00 4.34 4.32 4.37 4.00 5.73%
Adjusted Per Share Value based on latest NOSH - 61,764
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 17.79 16.82 16.07 15.50 14.65 13.95 12.84 24.20%
EPS 0.77 0.32 0.23 0.13 0.23 0.33 0.36 65.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.1703 0.1588 0.1722 0.1716 0.1735 0.1584 5.95%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.50 0.51 0.52 0.40 0.41 0.44 0.47 -
P/RPS 0.11 0.12 0.13 0.10 0.11 0.13 0.15 -18.63%
P/EPS 2.59 6.24 8.91 12.41 7.15 5.32 5.21 -37.16%
EY 38.56 16.04 11.23 8.06 13.99 18.78 19.19 59.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.13 0.09 0.09 0.10 0.12 -5.62%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 19/12/03 22/09/03 25/06/03 20/03/03 19/12/02 24/09/02 -
Price 0.51 0.50 0.48 0.42 0.39 0.44 0.44 -
P/RPS 0.11 0.12 0.12 0.11 0.11 0.13 0.14 -14.81%
P/EPS 2.65 6.11 8.22 13.03 6.80 5.32 4.88 -33.36%
EY 37.80 16.36 12.16 7.68 14.71 18.78 20.49 50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.12 0.10 0.09 0.10 0.11 5.95%

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