[SCIENTX] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 15.19%
YoY- 360.22%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 613,051 586,119 507,574 341,830 250,088 199,772 167,348 24.14%
PBT 40,340 44,666 36,102 24,080 10,478 10,253 9,286 27.72%
Tax 1,213 -7,113 -10,585 -7,480 -6,871 -4,694 -3,978 -
NP 41,553 37,553 25,517 16,600 3,607 5,559 5,308 40.88%
-
NP to SH 35,340 28,658 23,110 16,600 3,607 5,559 5,308 37.13%
-
Tax Rate -3.01% 15.92% 29.32% 31.06% 65.58% 45.78% 42.84% -
Total Cost 571,498 548,566 482,057 325,230 246,481 194,213 162,040 23.36%
-
Net Worth 279,489 253,038 255,666 241,641 247,173 246,588 262,695 1.03%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 1,258 19,397 10,522 - - - 3,717 -16.51%
Div Payout % 3.56% 67.69% 45.53% - - - 70.03% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 279,489 253,038 255,666 241,641 247,173 246,588 262,695 1.03%
NOSH 191,431 63,259 61,904 61,800 61,793 61,647 61,956 20.67%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 6.78% 6.41% 5.03% 4.86% 1.44% 2.78% 3.17% -
ROE 12.64% 11.33% 9.04% 6.87% 1.46% 2.25% 2.02% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 320.25 926.53 819.93 553.12 404.72 324.06 270.11 2.87%
EPS 18.46 45.30 37.33 26.86 5.84 9.02 8.57 13.63%
DPS 0.66 30.66 17.00 0.00 0.00 0.00 6.00 -30.76%
NAPS 1.46 4.00 4.13 3.91 4.00 4.00 4.24 -16.27%
Adjusted Per Share Value based on latest NOSH - 61,800
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 39.39 37.66 32.61 21.96 16.07 12.84 10.75 24.15%
EPS 2.27 1.84 1.48 1.07 0.23 0.36 0.34 37.20%
DPS 0.08 1.25 0.68 0.00 0.00 0.00 0.24 -16.72%
NAPS 0.1796 0.1626 0.1643 0.1553 0.1588 0.1584 0.1688 1.03%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.54 0.65 0.68 0.53 0.52 0.47 0.52 -
P/RPS 0.48 0.07 0.08 0.10 0.13 0.15 0.19 16.69%
P/EPS 8.34 1.43 1.82 1.97 8.91 5.21 6.07 5.43%
EY 11.99 69.70 54.90 50.68 11.23 19.19 16.48 -5.16%
DY 0.43 47.17 25.00 0.00 0.00 0.00 11.54 -42.19%
P/NAPS 1.05 0.16 0.16 0.14 0.13 0.12 0.12 43.52%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 19/09/07 22/09/06 27/09/05 20/09/04 22/09/03 24/09/02 21/09/01 -
Price 1.35 0.71 0.64 0.53 0.48 0.44 0.43 -
P/RPS 0.42 0.08 0.08 0.10 0.12 0.14 0.16 17.44%
P/EPS 7.31 1.57 1.71 1.97 8.22 4.88 5.02 6.46%
EY 13.67 63.81 58.33 50.68 12.16 20.49 19.92 -6.07%
DY 0.49 43.19 26.56 0.00 0.00 0.00 13.95 -42.75%
P/NAPS 0.92 0.18 0.15 0.14 0.12 0.11 0.10 44.72%

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