[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -8.7%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 670,840 499,966 651,973 619,509 575,438 499,512 322,324 12.98%
PBT 65,392 34,985 46,912 44,386 43,716 35,166 23,617 18.49%
Tax -6,829 -3,310 -5,450 -2,148 -7,578 -13,886 -7,524 -1.60%
NP 58,562 31,674 41,461 42,238 36,137 21,280 16,093 24.00%
-
NP to SH 56,652 30,780 34,790 34,638 26,773 21,280 16,093 23.32%
-
Tax Rate 10.44% 9.46% 11.62% 4.84% 17.33% 39.49% 31.86% -
Total Cost 612,277 468,292 610,512 577,270 539,301 478,232 306,230 12.23%
-
Net Worth 404,862 359,626 292,900 271,738 248,899 250,013 278,110 6.45%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 22,970 - 15,315 15,417 13,274 4,125 - -
Div Payout % 40.55% - 44.02% 44.51% 49.58% 19.39% - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 404,862 359,626 292,900 271,738 248,899 250,013 278,110 6.45%
NOSH 215,352 215,345 191,437 192,722 62,224 61,884 61,802 23.11%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 8.73% 6.34% 6.36% 6.82% 6.28% 4.26% 4.99% -
ROE 13.99% 8.56% 11.88% 12.75% 10.76% 8.51% 5.79% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 311.51 232.17 340.57 321.45 924.77 807.17 521.54 -8.22%
EPS 26.31 14.29 18.17 17.97 14.35 34.39 26.04 0.17%
DPS 10.67 0.00 8.00 8.00 21.33 6.67 0.00 -
NAPS 1.88 1.67 1.53 1.41 4.00 4.04 4.50 -13.53%
Adjusted Per Share Value based on latest NOSH - 191,530
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 43.11 32.13 41.89 39.81 36.98 32.10 20.71 12.99%
EPS 3.64 1.98 2.24 2.23 1.72 1.37 1.03 23.40%
DPS 1.48 0.00 0.98 0.99 0.85 0.27 0.00 -
NAPS 0.2601 0.2311 0.1882 0.1746 0.1599 0.1606 0.1787 6.45%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.45 1.00 1.24 1.46 0.72 0.67 0.51 -
P/RPS 0.47 0.43 0.36 0.45 0.08 0.08 0.10 29.40%
P/EPS 5.51 7.00 6.82 8.12 1.67 1.95 1.96 18.79%
EY 18.14 14.29 14.66 12.31 59.76 51.32 51.06 -15.83%
DY 7.36 0.00 6.45 5.48 29.63 9.95 0.00 -
P/NAPS 0.77 0.60 0.81 1.04 0.18 0.17 0.11 38.28%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 28/06/05 23/06/04 -
Price 1.45 1.16 1.24 1.42 0.70 0.65 0.49 -
P/RPS 0.47 0.50 0.36 0.44 0.08 0.08 0.09 31.70%
P/EPS 5.51 8.12 6.82 7.90 1.63 1.89 1.88 19.61%
EY 18.14 12.32 14.66 12.66 61.47 52.90 53.14 -16.39%
DY 7.36 0.00 6.45 5.63 30.48 10.26 0.00 -
P/NAPS 0.77 0.69 0.81 1.01 0.18 0.16 0.11 38.28%

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