[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -26.6%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 746,500 659,656 613,788 623,608 625,824 580,884 451,644 8.73%
PBT 84,164 58,760 35,196 35,820 49,528 43,876 33,276 16.71%
Tax -14,336 -5,900 -3,816 -4,740 -7,348 -7,492 -13,384 1.15%
NP 69,828 52,860 31,380 31,080 42,180 36,384 19,892 23.26%
-
NP to SH 68,020 50,912 30,208 25,824 32,816 27,344 19,892 22.73%
-
Tax Rate 17.03% 10.04% 10.84% 13.23% 14.84% 17.08% 40.22% -
Total Cost 676,672 606,796 582,408 592,528 583,644 544,500 431,752 7.77%
-
Net Worth 433,207 387,654 352,856 290,708 251,656 247,681 246,175 9.87%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 51,726 43,072 - 22,652 5,033 27,244 - -
Div Payout % 76.05% 84.60% - 87.72% 15.34% 99.64% - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 433,207 387,654 352,856 290,708 251,656 247,681 246,175 9.87%
NOSH 215,525 215,363 215,156 188,771 62,914 61,920 61,853 23.11%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.35% 8.01% 5.11% 4.98% 6.74% 6.26% 4.40% -
ROE 15.70% 13.13% 8.56% 8.88% 13.04% 11.04% 8.08% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 346.36 306.30 285.27 330.35 994.73 938.12 730.19 -11.68%
EPS 31.56 23.64 14.04 13.68 17.40 44.16 32.16 -0.31%
DPS 24.00 20.00 0.00 12.00 8.00 44.00 0.00 -
NAPS 2.01 1.80 1.64 1.54 4.00 4.00 3.98 -10.75%
Adjusted Per Share Value based on latest NOSH - 188,771
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 47.97 42.39 39.44 40.07 40.21 37.33 29.02 8.73%
EPS 4.37 3.27 1.94 1.66 2.11 1.76 1.28 22.69%
DPS 3.32 2.77 0.00 1.46 0.32 1.75 0.00 -
NAPS 0.2784 0.2491 0.2267 0.1868 0.1617 0.1592 0.1582 9.87%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.84 1.38 1.00 1.42 0.69 0.64 0.47 -
P/RPS 0.53 0.45 0.35 0.43 0.07 0.07 0.06 43.75%
P/EPS 5.83 5.84 7.12 10.38 1.32 1.45 1.46 25.94%
EY 17.15 17.13 14.04 9.63 75.59 69.00 68.43 -20.58%
DY 13.04 14.49 0.00 8.45 11.59 68.75 0.00 -
P/NAPS 0.92 0.77 0.61 0.92 0.17 0.16 0.12 40.40%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 20/12/05 14/12/04 -
Price 1.89 1.38 1.02 1.37 0.81 0.67 0.54 -
P/RPS 0.55 0.45 0.36 0.41 0.08 0.07 0.07 40.97%
P/EPS 5.99 5.84 7.26 10.01 1.55 1.52 1.68 23.58%
EY 16.70 17.13 13.76 9.99 64.40 65.91 59.56 -19.08%
DY 12.70 14.49 0.00 8.76 9.88 65.67 0.00 -
P/NAPS 0.94 0.77 0.62 0.89 0.20 0.17 0.14 37.33%

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