[SCIENTX] QoQ TTM Result on 31-Oct-2003 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 40.06%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 341,830 311,139 276,881 261,709 250,088 241,264 227,936 31.05%
PBT 24,080 22,546 19,209 12,202 10,478 8,144 8,402 101.89%
Tax -7,480 -8,135 -7,287 -7,150 -6,871 -6,153 -4,856 33.41%
NP 16,600 14,411 11,922 5,052 3,607 1,991 3,546 180.10%
-
NP to SH 16,600 14,411 11,922 5,052 3,607 1,991 3,546 180.10%
-
Tax Rate 31.06% 36.08% 37.94% 58.60% 65.58% 75.55% 57.80% -
Total Cost 325,230 296,728 264,959 256,657 246,481 239,273 224,390 28.10%
-
Net Worth 241,641 277,932 268,994 264,970 247,173 268,058 267,054 -6.45%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 241,641 277,932 268,994 264,970 247,173 268,058 267,054 -6.45%
NOSH 61,800 61,762 61,837 61,764 61,793 61,764 61,818 -0.01%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 4.86% 4.63% 4.31% 1.93% 1.44% 0.83% 1.56% -
ROE 6.87% 5.19% 4.43% 1.91% 1.46% 0.74% 1.33% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 553.12 503.76 447.75 423.72 404.72 390.62 368.72 31.07%
EPS 26.86 23.33 19.28 8.18 5.84 3.22 5.74 180.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 4.50 4.35 4.29 4.00 4.34 4.32 -6.43%
Adjusted Per Share Value based on latest NOSH - 61,764
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 21.96 19.99 17.79 16.82 16.07 15.50 14.65 31.00%
EPS 1.07 0.93 0.77 0.32 0.23 0.13 0.23 178.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1786 0.1728 0.1703 0.1588 0.1722 0.1716 -6.44%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.53 0.51 0.50 0.51 0.52 0.40 0.41 -
P/RPS 0.10 0.10 0.11 0.12 0.13 0.10 0.11 -6.16%
P/EPS 1.97 2.19 2.59 6.24 8.91 12.41 7.15 -57.69%
EY 50.68 45.75 38.56 16.04 11.23 8.06 13.99 136.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.11 0.12 0.13 0.09 0.09 34.28%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 20/09/04 23/06/04 24/03/04 19/12/03 22/09/03 25/06/03 20/03/03 -
Price 0.53 0.49 0.51 0.50 0.48 0.42 0.39 -
P/RPS 0.10 0.10 0.11 0.12 0.12 0.11 0.11 -6.16%
P/EPS 1.97 2.10 2.65 6.11 8.22 13.03 6.80 -56.25%
EY 50.68 47.62 37.80 16.36 12.16 7.68 14.71 128.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.12 0.12 0.12 0.10 0.09 34.28%

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