[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.22%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 202,756 201,526 200,392 131,330 128,608 112,762 102,496 12.03%
PBT 5,266 4,572 -4,172 6,264 11,816 10,062 8,466 -7.60%
Tax -292 -1,052 -1,728 -1,408 -1,736 -2,178 -1,120 -20.06%
NP 4,974 3,520 -5,900 4,856 10,080 7,884 7,346 -6.28%
-
NP to SH 4,700 3,346 -5,978 4,856 10,080 7,884 7,346 -7.16%
-
Tax Rate 5.55% 23.01% - 22.48% 14.69% 21.65% 13.23% -
Total Cost 197,782 198,006 206,292 126,474 118,528 104,878 95,150 12.96%
-
Net Worth 103,854 76,022 95,587 99,396 94,782 93,245 80,805 4.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 6,828 6,017 - - -
Div Payout % - - - 140.62% 59.70% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 103,854 76,022 95,587 99,396 94,782 93,245 80,805 4.26%
NOSH 75,806 76,022 75,862 75,874 75,223 55,835 52,471 6.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.45% 1.75% -2.94% 3.70% 7.84% 6.99% 7.17% -
ROE 4.53% 4.40% -6.25% 4.89% 10.63% 8.46% 9.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 267.47 265.09 264.15 173.09 170.97 201.95 195.34 5.37%
EPS 6.20 4.40 -7.88 6.40 13.40 14.12 14.00 -12.68%
DPS 0.00 0.00 0.00 9.00 8.00 0.00 0.00 -
NAPS 1.37 1.00 1.26 1.31 1.26 1.67 1.54 -1.92%
Adjusted Per Share Value based on latest NOSH - 75,886
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 58.11 57.76 57.43 37.64 36.86 32.32 29.38 12.03%
EPS 1.35 0.96 -1.71 1.39 2.89 2.26 2.11 -7.16%
DPS 0.00 0.00 0.00 1.96 1.72 0.00 0.00 -
NAPS 0.2977 0.2179 0.274 0.2849 0.2716 0.2672 0.2316 4.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.52 0.35 0.45 0.69 0.69 0.90 0.77 -
P/RPS 0.19 0.13 0.17 0.40 0.40 0.45 0.39 -11.29%
P/EPS 8.39 7.95 -5.71 10.78 5.15 6.37 5.50 7.28%
EY 11.92 12.58 -17.51 9.28 19.42 15.69 18.18 -6.79%
DY 0.00 0.00 0.00 13.04 11.59 0.00 0.00 -
P/NAPS 0.38 0.35 0.36 0.53 0.55 0.54 0.50 -4.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 24/08/06 26/08/05 26/08/04 07/08/03 08/08/02 03/10/01 -
Price 0.50 0.30 0.40 0.64 0.79 0.90 0.75 -
P/RPS 0.19 0.11 0.15 0.37 0.46 0.45 0.38 -10.90%
P/EPS 8.06 6.82 -5.08 10.00 5.90 6.37 5.36 7.03%
EY 12.40 14.67 -19.70 10.00 16.96 15.69 18.67 -6.59%
DY 0.00 0.00 0.00 14.06 10.13 0.00 0.00 -
P/NAPS 0.36 0.30 0.32 0.49 0.63 0.54 0.49 -5.00%

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