[SCIENTX] YoY Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -99.45%
YoY- -99.7%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 583,870 477,490 286,314 232,726 173,616 177,954 165,424 23.36%
PBT 44,374 35,840 22,470 5,008 8,710 13,550 18,026 16.18%
Tax -7,800 -14,082 -5,828 -4,996 -4,670 -5,434 -6,174 3.96%
NP 36,574 21,758 16,642 12 4,040 8,116 11,852 20.63%
-
NP to SH 26,878 21,758 16,642 12 4,040 8,116 11,852 14.60%
-
Tax Rate 17.58% 39.29% 25.94% 99.76% 53.62% 40.10% 34.25% -
Total Cost 547,296 455,732 269,672 232,714 169,576 169,838 153,572 23.56%
-
Net Worth 353,625 248,150 268,917 259,200 265,626 183,443 164,178 13.62%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 19,817 - - - - - - -
Div Payout % 73.73% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 353,625 248,150 268,917 259,200 265,626 183,443 164,178 13.62%
NOSH 61,930 61,882 61,820 60,000 61,773 61,765 59,919 0.55%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.26% 4.56% 5.81% 0.01% 2.33% 4.56% 7.16% -
ROE 7.60% 8.77% 6.19% 0.00% 1.52% 4.42% 7.22% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 942.78 771.60 463.14 387.88 281.05 288.11 276.08 22.69%
EPS 43.40 35.16 26.92 0.02 6.54 13.14 19.78 13.97%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 4.01 4.35 4.32 4.30 2.97 2.74 13.00%
Adjusted Per Share Value based on latest NOSH - 61,818
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 37.52 30.68 18.40 14.95 11.16 11.43 10.63 23.36%
EPS 1.73 1.40 1.07 0.00 0.26 0.52 0.76 14.67%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2272 0.1595 0.1728 0.1666 0.1707 0.1179 0.1055 13.62%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.70 0.53 0.50 0.41 0.51 0.56 0.61 -
P/RPS 0.07 0.07 0.11 0.11 0.18 0.19 0.22 -17.36%
P/EPS 1.61 1.51 1.86 2,050.00 7.80 4.26 3.08 -10.23%
EY 62.00 66.34 53.84 0.05 12.82 23.46 32.43 11.39%
DY 45.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.11 0.09 0.12 0.19 0.22 -9.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 21/03/01 28/03/00 -
Price 0.70 0.76 0.51 0.39 0.49 0.47 1.30 -
P/RPS 0.07 0.10 0.11 0.10 0.17 0.16 0.47 -27.17%
P/EPS 1.61 2.16 1.89 1,950.00 7.49 3.58 6.57 -20.87%
EY 62.00 46.26 52.78 0.05 13.35 27.96 15.22 26.34%
DY 45.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.19 0.12 0.09 0.11 0.16 0.47 -20.33%

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