[SCIPACK] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.62%
YoY- -97.78%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 199,217 215,926 200,106 175,375 126,842 123,663 108,181 10.70%
PBT 9,544 8,200 5,226 1,583 10,034 10,958 9,583 -0.06%
Tax -169 -1,473 -1,131 -1,386 -1,688 -2,133 -878 -23.99%
NP 9,375 6,727 4,095 197 8,346 8,825 8,705 1.24%
-
NP to SH 9,056 6,436 3,879 185 8,346 8,825 8,705 0.66%
-
Tax Rate 1.77% 17.96% 21.64% 87.56% 16.82% 19.47% 9.16% -
Total Cost 189,842 209,199 196,011 175,178 118,496 114,838 99,476 11.36%
-
Net Worth 112,375 106,384 75,901 98,561 101,034 94,814 55,649 12.41%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,550 3,042 1,519 3,414 3,033 1,683 - -
Div Payout % 50.25% 47.27% 39.16% 1,845.88% 36.35% 19.08% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 112,375 106,384 75,901 98,561 101,034 94,814 55,649 12.41%
NOSH 75,929 75,988 75,901 75,816 75,398 74,657 55,649 5.31%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.71% 3.12% 2.05% 0.11% 6.58% 7.14% 8.05% -
ROE 8.06% 6.05% 5.11% 0.19% 8.26% 9.31% 15.64% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 262.37 284.16 263.64 231.32 168.23 165.64 194.40 5.11%
EPS 11.93 8.47 5.11 0.24 11.07 11.82 15.64 -4.40%
DPS 6.00 4.00 2.00 4.50 4.00 2.26 0.00 -
NAPS 1.48 1.40 1.00 1.30 1.34 1.27 1.00 6.74%
Adjusted Per Share Value based on latest NOSH - 75,816
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.73 61.49 56.98 49.94 36.12 35.21 30.81 10.69%
EPS 2.58 1.83 1.10 0.05 2.38 2.51 2.48 0.66%
DPS 1.30 0.87 0.43 0.97 0.86 0.48 0.00 -
NAPS 0.32 0.3029 0.2161 0.2807 0.2877 0.27 0.1585 12.41%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.40 0.41 0.33 0.52 0.81 0.60 0.89 -
P/RPS 0.15 0.14 0.13 0.22 0.48 0.36 0.46 -17.02%
P/EPS 3.35 4.84 6.46 213.11 7.32 5.08 5.69 -8.44%
EY 29.82 20.66 15.49 0.47 13.67 19.70 17.58 9.19%
DY 15.00 9.76 6.06 8.65 4.94 3.76 0.00 -
P/NAPS 0.27 0.29 0.33 0.40 0.60 0.47 0.89 -18.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 18/05/06 19/05/05 20/05/04 16/05/03 23/05/02 -
Price 0.52 0.52 0.35 0.48 0.71 0.64 0.89 -
P/RPS 0.20 0.18 0.13 0.21 0.42 0.39 0.46 -12.95%
P/EPS 4.36 6.14 6.85 196.71 6.41 5.41 5.69 -4.33%
EY 22.94 16.29 14.60 0.51 15.59 18.47 17.58 4.53%
DY 11.54 7.69 5.71 9.38 5.63 3.52 0.00 -
P/NAPS 0.35 0.37 0.35 0.37 0.53 0.50 0.89 -14.39%

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