[SCIENTX] YoY TTM Result on 30-Apr-2004 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 20.88%
YoY- 623.81%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 619,172 564,519 474,721 311,139 241,264 179,822 175,695 23.34%
PBT 45,076 42,607 32,742 22,546 8,144 8,974 15,749 19.14%
Tax -2,947 -5,947 -12,252 -8,135 -6,153 -3,855 -4,840 -7.93%
NP 42,129 36,660 20,490 14,411 1,991 5,119 10,909 25.24%
-
NP to SH 34,557 27,230 20,490 14,411 1,991 5,119 10,909 21.17%
-
Tax Rate 6.54% 13.96% 37.42% 36.08% 75.55% 42.96% 30.73% -
Total Cost 577,043 527,859 454,231 296,728 239,273 174,703 164,786 23.21%
-
Net Worth 270,057 251,315 250,027 277,932 268,058 268,507 184,958 6.50%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 10,747 9,908 3,094 - - - 3,690 19.49%
Div Payout % 31.10% 36.39% 15.10% - - - 33.83% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 270,057 251,315 250,027 277,932 268,058 268,507 184,958 6.50%
NOSH 191,530 62,828 61,887 61,762 61,764 61,868 61,858 20.71%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 6.80% 6.49% 4.32% 4.63% 0.83% 2.85% 6.21% -
ROE 12.80% 10.84% 8.20% 5.19% 0.74% 1.91% 5.90% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 323.28 898.50 767.07 503.76 390.62 290.65 284.03 2.17%
EPS 18.04 43.34 33.11 23.33 3.22 8.27 17.64 0.37%
DPS 5.61 16.00 5.00 0.00 0.00 0.00 6.00 -1.11%
NAPS 1.41 4.00 4.04 4.50 4.34 4.34 2.99 -11.77%
Adjusted Per Share Value based on latest NOSH - 61,762
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 39.79 36.27 30.50 19.99 15.50 11.55 11.29 23.34%
EPS 2.22 1.75 1.32 0.93 0.13 0.33 0.70 21.20%
DPS 0.69 0.64 0.20 0.00 0.00 0.00 0.24 19.23%
NAPS 0.1735 0.1615 0.1607 0.1786 0.1722 0.1725 0.1188 6.51%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.46 0.72 0.67 0.51 0.40 0.51 0.47 -
P/RPS 0.45 0.08 0.09 0.10 0.10 0.18 0.17 17.60%
P/EPS 8.09 1.66 2.02 2.19 12.41 6.16 2.67 20.28%
EY 12.36 60.19 49.42 45.75 8.06 16.22 37.52 -16.88%
DY 3.84 22.22 7.46 0.00 0.00 0.00 12.77 -18.14%
P/NAPS 1.04 0.18 0.17 0.11 0.09 0.12 0.16 36.59%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 29/06/06 28/06/05 23/06/04 25/06/03 25/06/02 08/06/01 -
Price 1.42 0.70 0.65 0.49 0.42 0.46 0.52 -
P/RPS 0.44 0.08 0.08 0.10 0.11 0.16 0.18 16.05%
P/EPS 7.87 1.62 1.96 2.10 13.03 5.56 2.95 17.75%
EY 12.71 61.91 50.94 47.62 7.68 17.99 33.91 -15.08%
DY 3.95 22.86 7.69 0.00 0.00 0.00 11.54 -16.35%
P/NAPS 1.01 0.18 0.16 0.11 0.10 0.11 0.17 34.56%

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