[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -49.48%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 215,640 191,828 183,612 124,820 127,644 108,996 97,200 14.19%
PBT 6,008 1,916 -5,584 5,932 11,800 8,860 7,252 -3.08%
Tax -284 -308 -312 -1,016 -1,348 -2,004 -1,812 -26.56%
NP 5,724 1,608 -5,896 4,916 10,452 6,856 5,440 0.85%
-
NP to SH 5,380 1,348 -5,944 4,916 10,452 6,856 5,440 -0.18%
-
Tax Rate 4.73% 16.08% - 17.13% 11.42% 22.62% 24.99% -
Total Cost 209,916 190,220 189,508 119,904 117,192 102,140 91,760 14.78%
-
Net Worth 106,384 75,901 98,561 101,034 94,814 92,377 102,679 0.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 8,958 - - -
Div Payout % - - - - 85.71% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 106,384 75,901 98,561 101,034 94,814 92,377 102,679 0.59%
NOSH 75,988 75,901 75,816 75,398 74,657 55,649 68,000 1.86%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.65% 0.84% -3.21% 3.94% 8.19% 6.29% 5.60% -
ROE 5.06% 1.78% -6.03% 4.87% 11.02% 7.42% 5.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 283.78 252.73 242.18 165.55 170.97 195.86 142.94 12.10%
EPS 7.08 1.76 -7.84 6.52 14.00 12.32 8.00 -2.01%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.40 1.00 1.30 1.34 1.27 1.66 1.51 -1.25%
Adjusted Per Share Value based on latest NOSH - 75,398
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.80 54.98 52.62 35.77 36.58 31.24 27.86 14.19%
EPS 1.54 0.39 -1.70 1.41 3.00 1.96 1.56 -0.21%
DPS 0.00 0.00 0.00 0.00 2.57 0.00 0.00 -
NAPS 0.3049 0.2175 0.2825 0.2896 0.2717 0.2648 0.2943 0.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.33 0.52 0.81 0.60 0.89 0.66 -
P/RPS 0.14 0.13 0.21 0.49 0.35 0.45 0.46 -17.97%
P/EPS 5.79 18.58 -6.63 12.42 4.29 7.22 8.25 -5.72%
EY 17.27 5.38 -15.08 8.05 23.33 13.84 12.12 6.07%
DY 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.40 0.60 0.47 0.54 0.44 -6.70%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 18/05/06 19/05/05 20/05/04 16/05/03 23/05/02 11/05/01 -
Price 0.52 0.35 0.48 0.71 0.64 0.89 0.67 -
P/RPS 0.18 0.14 0.20 0.43 0.37 0.45 0.47 -14.77%
P/EPS 7.34 19.71 -6.12 10.89 4.57 7.22 8.38 -2.18%
EY 13.62 5.07 -16.33 9.18 21.88 13.84 11.94 2.21%
DY 0.00 0.00 0.00 0.00 18.75 0.00 0.00 -
P/NAPS 0.37 0.35 0.37 0.53 0.50 0.54 0.44 -2.84%

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