[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -34.47%
YoY- 122.68%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 223,360 202,872 215,640 191,828 183,612 124,820 127,644 9.76%
PBT 22,528 7,388 6,008 1,916 -5,584 5,932 11,800 11.36%
Tax -1,952 -96 -284 -308 -312 -1,016 -1,348 6.35%
NP 20,576 7,292 5,724 1,608 -5,896 4,916 10,452 11.93%
-
NP to SH 20,136 6,864 5,380 1,348 -5,944 4,916 10,452 11.53%
-
Tax Rate 8.66% 1.30% 4.73% 16.08% - 17.13% 11.42% -
Total Cost 202,784 195,580 209,916 190,220 189,508 119,904 117,192 9.56%
-
Net Worth 118,447 112,375 106,384 75,901 98,561 101,034 94,814 3.77%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - 8,958 -
Div Payout % - - - - - - 85.71% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 118,447 112,375 106,384 75,901 98,561 101,034 94,814 3.77%
NOSH 75,927 75,929 75,988 75,901 75,816 75,398 74,657 0.28%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.21% 3.59% 2.65% 0.84% -3.21% 3.94% 8.19% -
ROE 17.00% 6.11% 5.06% 1.78% -6.03% 4.87% 11.02% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 294.18 267.19 283.78 252.73 242.18 165.55 170.97 9.45%
EPS 26.52 9.04 7.08 1.76 -7.84 6.52 14.00 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 1.56 1.48 1.40 1.00 1.30 1.34 1.27 3.48%
Adjusted Per Share Value based on latest NOSH - 75,901
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 64.02 58.14 61.80 54.98 52.62 35.77 36.58 9.76%
EPS 5.77 1.97 1.54 0.39 -1.70 1.41 3.00 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.57 -
NAPS 0.3395 0.3221 0.3049 0.2175 0.2825 0.2896 0.2717 3.77%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.40 0.41 0.33 0.52 0.81 0.60 -
P/RPS 0.13 0.15 0.14 0.13 0.21 0.49 0.35 -15.20%
P/EPS 1.47 4.42 5.79 18.58 -6.63 12.42 4.29 -16.33%
EY 68.00 22.60 17.27 5.38 -15.08 8.05 23.33 19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
P/NAPS 0.25 0.27 0.29 0.33 0.40 0.60 0.47 -9.97%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 21/05/08 23/05/07 18/05/06 19/05/05 20/05/04 16/05/03 -
Price 0.52 0.52 0.52 0.35 0.48 0.71 0.64 -
P/RPS 0.18 0.19 0.18 0.14 0.20 0.43 0.37 -11.30%
P/EPS 1.96 5.75 7.34 19.71 -6.12 10.89 4.57 -13.14%
EY 51.00 17.38 13.62 5.07 -16.33 9.18 21.88 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.75 -
P/NAPS 0.33 0.35 0.37 0.35 0.37 0.53 0.50 -6.68%

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