[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2003 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 21000.0%
YoY- -73.81%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 431,579 374,634 241,743 180,692 138,303 126,727 128,546 22.35%
PBT 32,787 26,375 17,713 5,646 7,754 8,065 17,386 11.14%
Tax -5,684 -10,415 -5,643 -4,380 -2,921 -3,042 -6,375 -1.89%
NP 27,103 15,960 12,070 1,266 4,833 5,023 11,011 16.18%
-
NP to SH 20,080 15,960 12,070 1,266 4,833 5,023 11,011 10.52%
-
Tax Rate 17.34% 39.49% 31.86% 77.58% 37.67% 37.72% 36.67% -
Total Cost 404,476 358,674 229,673 179,426 133,470 121,704 117,535 22.86%
-
Net Worth 248,899 250,013 278,110 268,021 268,225 184,505 171,507 6.40%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 9,955 3,094 - - - - - -
Div Payout % 49.58% 19.39% - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 248,899 250,013 278,110 268,021 268,225 184,505 171,507 6.40%
NOSH 62,224 61,884 61,802 61,756 61,803 61,707 59,551 0.73%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 6.28% 4.26% 4.99% 0.70% 3.49% 3.96% 8.57% -
ROE 8.07% 6.38% 4.34% 0.47% 1.80% 2.72% 6.42% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 693.58 605.38 391.16 292.59 223.78 205.37 215.86 21.46%
EPS 10.76 25.79 19.53 2.05 7.82 8.14 18.49 -8.62%
DPS 16.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.04 4.50 4.34 4.34 2.99 2.88 5.62%
Adjusted Per Share Value based on latest NOSH - 61,764
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 27.82 24.15 15.58 11.65 8.92 8.17 8.29 22.34%
EPS 1.29 1.03 0.78 0.08 0.31 0.32 0.71 10.45%
DPS 0.64 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1612 0.1793 0.1728 0.1729 0.1189 0.1106 6.38%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.72 0.67 0.51 0.40 0.51 0.47 1.31 -
P/RPS 0.10 0.11 0.13 0.14 0.23 0.23 0.61 -26.01%
P/EPS 2.23 2.60 2.61 19.51 6.52 5.77 7.08 -17.50%
EY 44.82 38.49 38.29 5.13 15.33 17.32 14.11 21.23%
DY 22.22 7.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.11 0.09 0.12 0.16 0.45 -14.15%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/06/06 28/06/05 23/06/04 25/06/03 25/06/02 08/06/01 26/06/00 -
Price 0.70 0.65 0.49 0.42 0.46 0.52 1.02 -
P/RPS 0.10 0.11 0.13 0.14 0.21 0.25 0.47 -22.72%
P/EPS 2.17 2.52 2.51 20.49 5.88 6.39 5.52 -14.40%
EY 46.10 39.68 39.86 4.88 17.00 15.65 18.13 16.82%
DY 22.86 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.11 0.10 0.11 0.17 0.35 -10.48%

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