[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 45.05%
YoY- 853.4%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 464,632 431,579 374,634 241,743 180,692 138,303 126,727 24.16%
PBT 33,290 32,787 26,375 17,713 5,646 7,754 8,065 26.64%
Tax -1,611 -5,684 -10,415 -5,643 -4,380 -2,921 -3,042 -10.04%
NP 31,679 27,103 15,960 12,070 1,266 4,833 5,023 35.90%
-
NP to SH 25,979 20,080 15,960 12,070 1,266 4,833 5,023 31.48%
-
Tax Rate 4.84% 17.34% 39.49% 31.86% 77.58% 37.67% 37.72% -
Total Cost 432,953 404,476 358,674 229,673 179,426 133,470 121,704 23.54%
-
Net Worth 271,738 248,899 250,013 278,110 268,021 268,225 184,505 6.66%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 11,563 9,955 3,094 - - - - -
Div Payout % 44.51% 49.58% 19.39% - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 271,738 248,899 250,013 278,110 268,021 268,225 184,505 6.66%
NOSH 192,722 62,224 61,884 61,802 61,756 61,803 61,707 20.89%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 6.82% 6.28% 4.26% 4.99% 0.70% 3.49% 3.96% -
ROE 9.56% 8.07% 6.38% 4.34% 0.47% 1.80% 2.72% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 241.09 693.58 605.38 391.16 292.59 223.78 205.37 2.70%
EPS 13.48 10.76 25.79 19.53 2.05 7.82 8.14 8.76%
DPS 6.00 16.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 4.00 4.04 4.50 4.34 4.34 2.99 -11.77%
Adjusted Per Share Value based on latest NOSH - 61,762
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 29.86 27.73 24.07 15.53 11.61 8.89 8.14 24.17%
EPS 1.67 1.29 1.03 0.78 0.08 0.31 0.32 31.68%
DPS 0.74 0.64 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1599 0.1606 0.1787 0.1722 0.1724 0.1186 6.65%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.46 0.72 0.67 0.51 0.40 0.51 0.47 -
P/RPS 0.61 0.10 0.11 0.13 0.14 0.23 0.23 17.64%
P/EPS 10.83 2.23 2.60 2.61 19.51 6.52 5.77 11.05%
EY 9.23 44.82 38.49 38.29 5.13 15.33 17.32 -9.95%
DY 4.11 22.22 7.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.18 0.17 0.11 0.09 0.12 0.16 36.59%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 29/06/06 28/06/05 23/06/04 25/06/03 25/06/02 08/06/01 -
Price 1.42 0.70 0.65 0.49 0.42 0.46 0.52 -
P/RPS 0.59 0.10 0.11 0.13 0.14 0.21 0.25 15.37%
P/EPS 10.53 2.17 2.52 2.51 20.49 5.88 6.39 8.67%
EY 9.49 46.10 39.68 39.86 4.88 17.00 15.65 -7.99%
DY 4.23 22.86 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.18 0.16 0.11 0.10 0.11 0.17 34.56%

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