[SCIPACK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 396.44%
YoY- 155.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 113,391 106,482 101,378 100,763 100,196 65,665 64,304 9.90%
PBT 13,073 5,034 2,633 2,286 -2,086 3,132 5,908 14.13%
Tax -2,021 -481 -146 -526 -864 -704 -868 15.11%
NP 11,052 4,553 2,487 1,760 -2,950 2,428 5,040 13.96%
-
NP to SH 10,795 4,386 2,350 1,673 -2,989 2,428 5,040 13.52%
-
Tax Rate 15.46% 9.56% 5.55% 23.01% - 22.48% 14.69% -
Total Cost 102,339 101,929 98,891 99,003 103,146 63,237 59,264 9.52%
-
Net Worth 119,944 110,029 103,854 76,022 95,587 99,396 94,782 3.99%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,036 - - - - 3,414 3,008 0.15%
Div Payout % 28.13% - - - - 140.62% 59.70% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 119,944 110,029 103,854 76,022 95,587 99,396 94,782 3.99%
NOSH 75,914 75,882 75,806 76,022 75,862 75,874 75,223 0.15%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.75% 4.28% 2.45% 1.75% -2.94% 3.70% 7.84% -
ROE 9.00% 3.99% 2.26% 2.20% -3.13% 2.44% 5.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 149.37 140.33 133.73 132.54 132.08 86.54 85.48 9.73%
EPS 14.22 5.78 3.10 2.20 -3.94 3.20 6.70 13.34%
DPS 4.00 0.00 0.00 0.00 0.00 4.50 4.00 0.00%
NAPS 1.58 1.45 1.37 1.00 1.26 1.31 1.26 3.84%
Adjusted Per Share Value based on latest NOSH - 76,059
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 32.50 30.52 29.06 28.88 28.72 18.82 18.43 9.90%
EPS 3.09 1.26 0.67 0.48 -0.86 0.70 1.44 13.55%
DPS 0.87 0.00 0.00 0.00 0.00 0.98 0.86 0.19%
NAPS 0.3438 0.3153 0.2977 0.2179 0.274 0.2849 0.2716 4.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.48 0.44 0.52 0.35 0.45 0.69 0.69 -
P/RPS 0.32 0.31 0.39 0.26 0.34 0.80 0.81 -14.32%
P/EPS 3.38 7.61 16.77 15.90 -11.42 21.56 10.30 -16.93%
EY 29.63 13.14 5.96 6.29 -8.76 4.64 9.71 20.41%
DY 8.33 0.00 0.00 0.00 0.00 6.52 5.80 6.21%
P/NAPS 0.30 0.30 0.38 0.35 0.36 0.53 0.55 -9.60%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/07/09 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 07/08/03 -
Price 0.93 0.35 0.50 0.30 0.40 0.64 0.79 -
P/RPS 0.62 0.25 0.37 0.23 0.30 0.74 0.92 -6.36%
P/EPS 6.54 6.06 16.13 13.63 -10.15 20.00 11.79 -9.34%
EY 15.29 16.51 6.20 7.34 -9.85 5.00 8.48 10.31%
DY 4.30 0.00 0.00 0.00 0.00 7.03 5.06 -2.67%
P/NAPS 0.59 0.24 0.36 0.30 0.32 0.49 0.63 -1.08%

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