[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 31.84%
YoY- 52.45%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 191,828 183,612 124,820 127,644 108,996 97,200 83,736 14.80%
PBT 1,916 -5,584 5,932 11,800 8,860 7,252 7,700 -20.68%
Tax -308 -312 -1,016 -1,348 -2,004 -1,812 -216 6.08%
NP 1,608 -5,896 4,916 10,452 6,856 5,440 7,484 -22.59%
-
NP to SH 1,348 -5,944 4,916 10,452 6,856 5,440 7,484 -24.84%
-
Tax Rate 16.08% - 17.13% 11.42% 22.62% 24.99% 2.81% -
Total Cost 190,220 189,508 119,904 117,192 102,140 91,760 76,252 16.44%
-
Net Worth 75,901 98,561 101,034 94,814 92,377 102,679 78,893 -0.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 8,958 - - - -
Div Payout % - - - 85.71% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 75,901 98,561 101,034 94,814 92,377 102,679 78,893 -0.64%
NOSH 75,901 75,816 75,398 74,657 55,649 68,000 31,183 15.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.84% -3.21% 3.94% 8.19% 6.29% 5.60% 8.94% -
ROE 1.78% -6.03% 4.87% 11.02% 7.42% 5.30% 9.49% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 252.73 242.18 165.55 170.97 195.86 142.94 268.53 -1.00%
EPS 1.76 -7.84 6.52 14.00 12.32 8.00 24.00 -35.29%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.34 1.27 1.66 1.51 2.53 -14.32%
Adjusted Per Share Value based on latest NOSH - 74,657
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 54.98 52.62 35.77 36.58 31.24 27.86 24.00 14.80%
EPS 0.39 -1.70 1.41 3.00 1.96 1.56 2.14 -24.69%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
NAPS 0.2175 0.2825 0.2896 0.2717 0.2648 0.2943 0.2261 -0.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.33 0.52 0.81 0.60 0.89 0.66 2.92 -
P/RPS 0.13 0.21 0.49 0.35 0.45 0.46 1.09 -29.82%
P/EPS 18.58 -6.63 12.42 4.29 7.22 8.25 12.17 7.30%
EY 5.38 -15.08 8.05 23.33 13.84 12.12 8.22 -6.81%
DY 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.60 0.47 0.54 0.44 1.15 -18.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 19/05/05 20/05/04 16/05/03 23/05/02 11/05/01 05/05/00 -
Price 0.35 0.48 0.71 0.64 0.89 0.67 2.72 -
P/RPS 0.14 0.20 0.43 0.37 0.45 0.47 1.01 -28.04%
P/EPS 19.71 -6.12 10.89 4.57 7.22 8.38 11.33 9.66%
EY 5.07 -16.33 9.18 21.88 13.84 11.94 8.82 -8.81%
DY 0.00 0.00 0.00 18.75 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.53 0.50 0.54 0.44 1.08 -17.11%

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