[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -3.3%
YoY- 853.4%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 619,509 575,438 499,512 322,324 240,922 184,404 168,969 24.16%
PBT 44,386 43,716 35,166 23,617 7,528 10,338 10,753 26.64%
Tax -2,148 -7,578 -13,886 -7,524 -5,840 -3,894 -4,056 -10.04%
NP 42,238 36,137 21,280 16,093 1,688 6,444 6,697 35.90%
-
NP to SH 34,638 26,773 21,280 16,093 1,688 6,444 6,697 31.48%
-
Tax Rate 4.84% 17.33% 39.49% 31.86% 77.58% 37.67% 37.72% -
Total Cost 577,270 539,301 478,232 306,230 239,234 177,960 162,272 23.54%
-
Net Worth 271,738 248,899 250,013 278,110 268,021 268,225 184,505 6.66%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 15,417 13,274 4,125 - - - - -
Div Payout % 44.51% 49.58% 19.39% - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 271,738 248,899 250,013 278,110 268,021 268,225 184,505 6.66%
NOSH 192,722 62,224 61,884 61,802 61,756 61,803 61,707 20.89%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 6.82% 6.28% 4.26% 4.99% 0.70% 3.49% 3.96% -
ROE 12.75% 10.76% 8.51% 5.79% 0.63% 2.40% 3.63% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 321.45 924.77 807.17 521.54 390.12 298.37 273.82 2.70%
EPS 17.97 14.35 34.39 26.04 2.73 10.43 10.85 8.76%
DPS 8.00 21.33 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.41 4.00 4.04 4.50 4.34 4.34 2.99 -11.77%
Adjusted Per Share Value based on latest NOSH - 61,762
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 39.81 36.98 32.10 20.71 15.48 11.85 10.86 24.16%
EPS 2.23 1.72 1.37 1.03 0.11 0.41 0.43 31.54%
DPS 0.99 0.85 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1599 0.1606 0.1787 0.1722 0.1724 0.1186 6.65%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.46 0.72 0.67 0.51 0.40 0.51 0.47 -
P/RPS 0.45 0.08 0.08 0.10 0.10 0.17 0.17 17.60%
P/EPS 8.12 1.67 1.95 1.96 14.63 4.89 4.33 11.04%
EY 12.31 59.76 51.32 51.06 6.83 20.44 23.09 -9.94%
DY 5.48 29.63 9.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.18 0.17 0.11 0.09 0.12 0.16 36.59%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 29/06/06 28/06/05 23/06/04 25/06/03 25/06/02 08/06/01 -
Price 1.42 0.70 0.65 0.49 0.42 0.46 0.52 -
P/RPS 0.44 0.08 0.08 0.09 0.11 0.15 0.19 15.01%
P/EPS 7.90 1.63 1.89 1.88 15.37 4.41 4.79 8.69%
EY 12.66 61.47 52.90 53.14 6.51 22.67 20.87 -7.98%
DY 5.63 30.48 10.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.18 0.16 0.11 0.10 0.11 0.17 34.56%

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