[SCIENTX] QoQ TTM Result on 31-Jul-2004 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 15.19%
YoY- 360.22%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 474,721 437,418 382,984 341,830 311,139 276,881 261,709 48.78%
PBT 32,742 30,765 28,462 24,080 22,546 19,209 12,202 93.21%
Tax -12,252 -11,607 -8,884 -7,480 -8,135 -7,287 -7,150 43.24%
NP 20,490 19,158 19,578 16,600 14,411 11,922 5,052 154.54%
-
NP to SH 20,490 19,158 19,578 16,600 14,411 11,922 5,052 154.54%
-
Tax Rate 37.42% 37.73% 31.21% 31.06% 36.08% 37.94% 58.60% -
Total Cost 454,231 418,260 363,406 325,230 296,728 264,959 256,657 46.36%
-
Net Worth 250,027 248,250 246,175 241,641 277,932 268,994 264,970 -3.79%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 3,094 - - - - - - -
Div Payout % 15.10% - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 250,027 248,250 246,175 241,641 277,932 268,994 264,970 -3.79%
NOSH 61,887 61,907 61,853 61,800 61,762 61,837 61,764 0.13%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.32% 4.38% 5.11% 4.86% 4.63% 4.31% 1.93% -
ROE 8.20% 7.72% 7.95% 6.87% 5.19% 4.43% 1.91% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 767.07 706.56 619.18 553.12 503.76 447.75 423.72 48.59%
EPS 33.11 30.95 31.65 26.86 23.33 19.28 8.18 154.19%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 4.01 3.98 3.91 4.50 4.35 4.29 -3.92%
Adjusted Per Share Value based on latest NOSH - 61,800
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 30.50 28.11 24.61 21.96 19.99 17.79 16.82 48.75%
EPS 1.32 1.23 1.26 1.07 0.93 0.77 0.32 157.42%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1595 0.1582 0.1553 0.1786 0.1728 0.1703 -3.79%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.67 0.53 0.47 0.53 0.51 0.50 0.51 -
P/RPS 0.09 0.08 0.08 0.10 0.10 0.11 0.12 -17.46%
P/EPS 2.02 1.71 1.48 1.97 2.19 2.59 6.24 -52.88%
EY 49.42 58.39 67.35 50.68 45.75 38.56 16.04 111.88%
DY 7.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.12 0.14 0.11 0.11 0.12 26.16%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 19/12/03 -
Price 0.65 0.76 0.54 0.53 0.49 0.51 0.50 -
P/RPS 0.08 0.11 0.09 0.10 0.10 0.11 0.12 -23.70%
P/EPS 1.96 2.46 1.71 1.97 2.10 2.65 6.11 -53.17%
EY 50.94 40.72 58.62 50.68 47.62 37.80 16.36 113.37%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.14 0.14 0.11 0.12 0.12 21.16%

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