[SCIENTX] YoY Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -44.69%
YoY- 262.73%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 156,456 145,221 112,911 71,757 60,136 42,419 47,801 21.83%
PBT 12,382 10,969 8,319 3,937 2,213 2,227 4,999 16.31%
Tax -1,837 -1,873 -3,346 -1,942 -1,663 -1,225 -1,775 0.57%
NP 10,545 9,096 4,973 1,995 550 1,002 3,224 21.82%
-
NP to SH 8,204 6,836 4,973 1,995 550 1,002 3,224 16.83%
-
Tax Rate 14.84% 17.08% 40.22% 49.33% 75.15% 55.01% 35.51% -
Total Cost 145,911 136,125 107,938 69,762 59,586 41,417 44,577 21.84%
-
Net Worth 251,656 247,681 246,175 264,970 270,056 265,344 183,700 5.38%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 1,258 6,811 - - - - - -
Div Payout % 15.34% 99.64% - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 251,656 247,681 246,175 264,970 270,056 265,344 183,700 5.38%
NOSH 62,914 61,920 61,853 61,764 61,797 61,851 61,644 0.34%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.74% 6.26% 4.40% 2.78% 0.91% 2.36% 6.74% -
ROE 3.26% 2.76% 2.02% 0.75% 0.20% 0.38% 1.76% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 248.68 234.53 182.55 116.18 97.31 68.58 77.54 21.42%
EPS 4.35 11.04 8.04 3.23 0.89 1.62 5.23 -3.02%
DPS 2.00 11.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 3.98 4.29 4.37 4.29 2.98 5.02%
Adjusted Per Share Value based on latest NOSH - 61,764
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 10.05 9.33 7.26 4.61 3.86 2.73 3.07 21.84%
EPS 0.53 0.44 0.32 0.13 0.04 0.06 0.21 16.67%
DPS 0.08 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.1592 0.1582 0.1703 0.1735 0.1705 0.118 5.38%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.69 0.64 0.47 0.51 0.44 0.47 0.67 -
P/RPS 0.28 0.27 0.26 0.44 0.45 0.69 0.86 -17.05%
P/EPS 5.29 5.80 5.85 15.79 49.44 29.01 12.81 -13.69%
EY 18.90 17.25 17.11 6.33 2.02 3.45 7.81 15.86%
DY 2.90 17.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.12 0.12 0.10 0.11 0.22 -4.20%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 20/12/01 22/12/00 -
Price 0.81 0.67 0.54 0.50 0.44 0.52 0.55 -
P/RPS 0.33 0.29 0.30 0.43 0.45 0.76 0.71 -11.98%
P/EPS 6.21 6.07 6.72 15.48 49.44 32.10 10.52 -8.40%
EY 16.10 16.48 14.89 6.46 2.02 3.12 9.51 9.16%
DY 2.47 16.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.14 0.12 0.10 0.12 0.18 1.77%

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