[SCIPACK] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 45.55%
YoY- 78.89%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 54,451 46,966 50,301 30,305 29,743 26,614 22,363 15.98%
PBT 2,220 2,872 405 3,508 1,343 2,286 1,453 7.31%
Tax -381 111 -684 -728 211 -163 -524 -5.17%
NP 1,839 2,983 -279 2,780 1,554 2,123 929 12.04%
-
NP to SH 1,772 2,926 -279 2,780 1,554 2,123 929 11.35%
-
Tax Rate 17.16% -3.86% 168.89% 20.75% -15.71% 7.13% 36.06% -
Total Cost 52,612 43,983 50,580 27,525 28,189 24,491 21,434 16.13%
-
Net Worth 104,951 75,954 99,535 100,200 57,200 84,920 86,728 3.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,042 1,519 - - - - - -
Div Payout % 171.67% 51.92% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 104,951 75,954 99,535 100,200 57,200 84,920 86,728 3.22%
NOSH 76,051 75,954 75,405 75,338 57,200 53,075 58,600 4.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.38% 6.35% -0.55% 9.17% 5.22% 7.98% 4.15% -
ROE 1.69% 3.85% -0.28% 2.77% 2.72% 2.50% 1.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.60 61.83 66.71 40.22 52.00 50.14 38.16 11.05%
EPS 2.33 3.86 -0.37 3.69 2.08 4.00 2.00 2.57%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.00 1.32 1.33 1.00 1.60 1.48 -1.15%
Adjusted Per Share Value based on latest NOSH - 75,338
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.51 13.37 14.32 8.63 8.47 7.58 6.37 15.97%
EPS 0.50 0.83 -0.08 0.79 0.44 0.60 0.26 11.50%
DPS 0.87 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2989 0.2163 0.2834 0.2853 0.1629 0.2418 0.247 3.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.35 0.29 0.63 0.77 0.60 0.90 0.70 -
P/RPS 0.49 0.47 0.94 1.91 1.15 1.79 1.83 -19.70%
P/EPS 15.02 7.53 -170.27 20.87 22.08 22.50 44.16 -16.44%
EY 6.66 13.28 -0.59 4.79 4.53 4.44 2.26 19.72%
DY 11.43 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.48 0.58 0.60 0.56 0.47 -9.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 27/02/04 19/02/03 21/02/02 28/02/01 -
Price 0.41 0.30 0.58 0.79 0.63 0.89 0.70 -
P/RPS 0.57 0.49 0.87 1.96 1.21 1.77 1.83 -17.66%
P/EPS 17.60 7.79 -156.76 21.41 23.19 22.25 44.16 -14.20%
EY 5.68 12.84 -0.64 4.67 4.31 4.49 2.26 16.59%
DY 9.76 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.44 0.59 0.63 0.56 0.47 -7.20%

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