[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 36.96%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 503,130 374,975 488,980 464,632 431,579 374,634 241,743 12.98%
PBT 49,044 26,239 35,184 33,290 32,787 26,375 17,713 18.49%
Tax -5,122 -2,483 -4,088 -1,611 -5,684 -10,415 -5,643 -1.60%
NP 43,922 23,756 31,096 31,679 27,103 15,960 12,070 24.00%
-
NP to SH 42,489 23,085 26,093 25,979 20,080 15,960 12,070 23.32%
-
Tax Rate 10.44% 9.46% 11.62% 4.84% 17.34% 39.49% 31.86% -
Total Cost 459,208 351,219 457,884 432,953 404,476 358,674 229,673 12.23%
-
Net Worth 404,862 359,626 292,900 271,738 248,899 250,013 278,110 6.45%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 17,228 - 11,486 11,563 9,955 3,094 - -
Div Payout % 40.55% - 44.02% 44.51% 49.58% 19.39% - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 404,862 359,626 292,900 271,738 248,899 250,013 278,110 6.45%
NOSH 215,352 215,345 191,438 192,722 62,224 61,884 61,802 23.11%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 8.73% 6.34% 6.36% 6.82% 6.28% 4.26% 4.99% -
ROE 10.49% 6.42% 8.91% 9.56% 8.07% 6.38% 4.34% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 233.63 174.13 255.42 241.09 693.58 605.38 391.16 -8.22%
EPS 19.73 10.72 13.63 13.48 10.76 25.79 19.53 0.16%
DPS 8.00 0.00 6.00 6.00 16.00 5.00 0.00 -
NAPS 1.88 1.67 1.53 1.41 4.00 4.04 4.50 -13.53%
Adjusted Per Share Value based on latest NOSH - 191,530
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 32.33 24.09 31.42 29.86 27.73 24.07 15.53 12.99%
EPS 2.73 1.48 1.68 1.67 1.29 1.03 0.78 23.20%
DPS 1.11 0.00 0.74 0.74 0.64 0.20 0.00 -
NAPS 0.2601 0.2311 0.1882 0.1746 0.1599 0.1606 0.1787 6.45%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.45 1.00 1.24 1.46 0.72 0.67 0.51 -
P/RPS 0.62 0.57 0.49 0.61 0.10 0.11 0.13 29.72%
P/EPS 7.35 9.33 9.10 10.83 2.23 2.60 2.61 18.82%
EY 13.61 10.72 10.99 9.23 44.82 38.49 38.29 -15.82%
DY 5.52 0.00 4.84 4.11 22.22 7.46 0.00 -
P/NAPS 0.77 0.60 0.81 1.04 0.18 0.17 0.11 38.28%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 28/06/05 23/06/04 -
Price 1.45 1.16 1.24 1.42 0.70 0.65 0.49 -
P/RPS 0.62 0.67 0.49 0.59 0.10 0.11 0.13 29.72%
P/EPS 7.35 10.82 9.10 10.53 2.17 2.52 2.51 19.60%
EY 13.61 9.24 10.99 9.49 46.10 39.68 39.86 -16.39%
DY 5.52 0.00 4.84 4.23 22.86 7.69 0.00 -
P/NAPS 0.77 0.69 0.81 1.01 0.18 0.16 0.11 38.28%

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