[SCIPACK] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -25.28%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 61,173 57,551 55,763 47,468 52,806 54,296 34,460 10.03%
PBT 5,709 7,441 3,187 1,131 1,807 -689 1,649 22.98%
Tax -1,459 -1,533 -457 -74 -449 -787 -450 21.64%
NP 4,250 5,908 2,730 1,057 1,358 -1,476 1,199 23.46%
-
NP to SH 4,189 5,760 2,669 1,005 1,336 -1,503 1,199 23.17%
-
Tax Rate 25.56% 20.60% 14.34% 6.54% 24.85% - 27.29% -
Total Cost 56,923 51,643 53,033 46,411 51,448 55,772 33,261 9.36%
-
Net Worth 125,145 119,905 109,944 104,306 76,059 95,645 99,410 3.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,873 3,035 - - - - 3,414 -9.51%
Div Payout % 44.72% 52.70% - - - - 284.81% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 125,145 119,905 109,944 104,306 76,059 95,645 99,410 3.90%
NOSH 74,937 75,889 75,823 76,136 76,059 75,909 75,886 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.95% 10.27% 4.90% 2.23% 2.57% -2.72% 3.48% -
ROE 3.35% 4.80% 2.43% 0.96% 1.76% -1.57% 1.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.63 75.84 73.54 62.35 69.43 71.53 45.41 10.26%
EPS 5.59 7.59 3.52 1.32 1.76 -1.98 1.58 23.42%
DPS 2.50 4.00 0.00 0.00 0.00 0.00 4.50 -9.32%
NAPS 1.67 1.58 1.45 1.37 1.00 1.26 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 76,136
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.53 16.49 15.98 13.60 15.13 15.56 9.88 10.02%
EPS 1.20 1.65 0.76 0.29 0.38 -0.43 0.34 23.37%
DPS 0.54 0.87 0.00 0.00 0.00 0.00 0.98 -9.45%
NAPS 0.3587 0.3437 0.3151 0.2989 0.218 0.2741 0.2849 3.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.11 0.48 0.44 0.52 0.35 0.45 0.69 -
P/RPS 2.58 0.63 0.60 0.83 0.50 0.63 1.52 9.21%
P/EPS 37.75 6.32 12.50 39.39 19.93 -22.73 43.67 -2.39%
EY 2.65 15.81 8.00 2.54 5.02 -4.40 2.29 2.46%
DY 1.18 8.33 0.00 0.00 0.00 0.00 6.52 -24.78%
P/NAPS 1.26 0.30 0.30 0.38 0.35 0.36 0.53 15.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/07/10 28/07/09 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 2.22 0.93 0.35 0.50 0.30 0.40 0.64 -
P/RPS 2.72 1.23 0.48 0.80 0.43 0.56 1.41 11.56%
P/EPS 39.71 12.25 9.94 37.88 17.08 -20.20 40.51 -0.33%
EY 2.52 8.16 10.06 2.64 5.86 -4.95 2.47 0.33%
DY 1.13 4.30 0.00 0.00 0.00 0.00 7.03 -26.25%
P/NAPS 1.33 0.59 0.24 0.36 0.30 0.32 0.49 18.09%

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