[SCIENTX] YoY Quarter Result on 31-Jan-2003 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -198.91%
YoY- -153.49%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 146,714 125,834 71,400 56,228 44,389 41,175 42,169 23.07%
PBT 11,218 9,601 7,298 291 2,128 1,776 6,846 8.57%
Tax -2,027 -3,695 -972 -835 -1,111 -942 -2,322 -2.23%
NP 9,191 5,906 6,326 -544 1,017 834 4,524 12.52%
-
NP to SH 6,603 5,906 6,326 -544 1,017 834 4,524 6.49%
-
Tax Rate 18.07% 38.49% 13.32% 286.94% 52.21% 53.04% 33.92% -
Total Cost 137,523 119,928 65,074 56,772 43,372 40,341 37,645 24.07%
-
Net Worth 353,687 248,250 268,994 267,054 265,036 183,479 164,182 13.63%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,097 - - - - - - -
Div Payout % 46.90% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 353,687 248,250 268,994 267,054 265,036 183,479 164,182 13.63%
NOSH 61,941 61,907 61,837 61,818 61,636 61,777 59,920 0.55%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.26% 4.69% 8.86% -0.97% 2.29% 2.03% 10.73% -
ROE 1.87% 2.38% 2.35% -0.20% 0.38% 0.45% 2.76% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 236.86 203.26 115.46 90.96 72.02 66.65 70.37 22.39%
EPS 10.66 9.54 10.23 -0.88 1.65 1.35 7.55 5.91%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 4.01 4.35 4.32 4.30 2.97 2.74 13.00%
Adjusted Per Share Value based on latest NOSH - 61,818
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 9.43 8.09 4.59 3.61 2.85 2.65 2.71 23.07%
EPS 0.42 0.38 0.41 -0.03 0.07 0.05 0.29 6.36%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.1595 0.1728 0.1716 0.1703 0.1179 0.1055 13.63%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.70 0.53 0.50 0.41 0.51 0.56 0.61 -
P/RPS 0.30 0.26 0.43 0.45 0.71 0.84 0.87 -16.24%
P/EPS 6.57 5.56 4.89 -46.59 30.91 41.48 8.08 -3.38%
EY 15.23 18.00 20.46 -2.15 3.24 2.41 12.38 3.51%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.11 0.09 0.12 0.19 0.22 -9.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 21/03/01 28/03/00 -
Price 0.70 0.76 0.51 0.39 0.49 0.47 1.30 -
P/RPS 0.30 0.37 0.44 0.43 0.68 0.71 1.85 -26.13%
P/EPS 6.57 7.97 4.99 -44.32 29.70 34.81 17.22 -14.82%
EY 15.23 12.55 20.06 -2.26 3.37 2.87 5.81 17.40%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.19 0.12 0.09 0.11 0.16 0.47 -20.33%

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