[SCIENTX] YoY TTM Result on 31-Jul-2003 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 81.17%
YoY- -35.11%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 586,119 507,574 341,830 250,088 199,772 167,348 177,515 22.01%
PBT 44,666 36,102 24,080 10,478 10,253 9,286 25,070 10.09%
Tax -7,113 -10,585 -7,480 -6,871 -4,694 -3,978 -8,174 -2.28%
NP 37,553 25,517 16,600 3,607 5,559 5,308 16,896 14.23%
-
NP to SH 28,658 23,110 16,600 3,607 5,559 5,308 16,896 9.20%
-
Tax Rate 15.92% 29.32% 31.06% 65.58% 45.78% 42.84% 32.60% -
Total Cost 548,566 482,057 325,230 246,481 194,213 162,040 160,619 22.70%
-
Net Worth 253,038 255,666 241,641 247,173 246,588 262,695 179,593 5.87%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 19,397 10,522 - - - 3,717 3,690 31.84%
Div Payout % 67.69% 45.53% - - - 70.03% 21.84% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 253,038 255,666 241,641 247,173 246,588 262,695 179,593 5.87%
NOSH 63,259 61,904 61,800 61,793 61,647 61,956 61,504 0.46%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 6.41% 5.03% 4.86% 1.44% 2.78% 3.17% 9.52% -
ROE 11.33% 9.04% 6.87% 1.46% 2.25% 2.02% 9.41% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 926.53 819.93 553.12 404.72 324.06 270.11 288.62 21.44%
EPS 45.30 37.33 26.86 5.84 9.02 8.57 27.47 8.69%
DPS 30.66 17.00 0.00 0.00 0.00 6.00 6.00 31.22%
NAPS 4.00 4.13 3.91 4.00 4.00 4.24 2.92 5.38%
Adjusted Per Share Value based on latest NOSH - 61,793
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 37.66 32.61 21.96 16.07 12.84 10.75 11.41 22.00%
EPS 1.84 1.48 1.07 0.23 0.36 0.34 1.09 9.11%
DPS 1.25 0.68 0.00 0.00 0.00 0.24 0.24 31.64%
NAPS 0.1626 0.1643 0.1553 0.1588 0.1584 0.1688 0.1154 5.87%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.65 0.68 0.53 0.52 0.47 0.52 1.48 -
P/RPS 0.07 0.08 0.10 0.13 0.15 0.19 0.51 -28.16%
P/EPS 1.43 1.82 1.97 8.91 5.21 6.07 5.39 -19.83%
EY 69.70 54.90 50.68 11.23 19.19 16.48 18.56 24.66%
DY 47.17 25.00 0.00 0.00 0.00 11.54 4.05 50.52%
P/NAPS 0.16 0.16 0.14 0.13 0.12 0.12 0.51 -17.56%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 27/09/05 20/09/04 22/09/03 24/09/02 21/09/01 28/09/00 -
Price 0.71 0.64 0.53 0.48 0.44 0.43 0.74 -
P/RPS 0.08 0.08 0.10 0.12 0.14 0.16 0.26 -17.82%
P/EPS 1.57 1.71 1.97 8.22 4.88 5.02 2.69 -8.57%
EY 63.81 58.33 50.68 12.16 20.49 19.92 37.12 9.44%
DY 43.19 26.56 0.00 0.00 0.00 13.95 8.11 32.13%
P/NAPS 0.18 0.15 0.14 0.12 0.11 0.10 0.25 -5.32%

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