[SCIENTX] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 13966.67%
YoY- -73.81%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 286,314 287,028 250,088 240,922 232,726 240,544 198,936 27.38%
PBT 22,470 15,748 10,479 7,528 5,008 8,852 10,312 67.83%
Tax -5,828 -7,768 -6,872 -5,840 -4,996 -6,652 -4,430 20.00%
NP 16,642 7,980 3,607 1,688 12 2,200 5,882 99.66%
-
NP to SH 16,642 7,980 3,607 1,688 12 2,200 5,882 99.66%
-
Tax Rate 25.94% 49.33% 65.58% 77.58% 99.76% 75.15% 42.96% -
Total Cost 269,672 279,048 246,481 239,234 232,714 238,344 193,054 24.88%
-
Net Worth 268,917 264,970 263,258 268,021 259,200 270,056 267,532 0.34%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - 3,707 - - - - -
Div Payout % - - 102.80% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 268,917 264,970 263,258 268,021 259,200 270,056 267,532 0.34%
NOSH 61,820 61,764 61,797 61,756 60,000 61,797 61,785 0.03%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 5.81% 2.78% 1.44% 0.70% 0.01% 0.91% 2.96% -
ROE 6.19% 3.01% 1.37% 0.63% 0.00% 0.81% 2.20% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 463.14 464.71 404.69 390.12 387.88 389.24 321.98 27.34%
EPS 26.92 12.92 5.84 2.73 0.02 3.56 9.52 99.58%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.29 4.26 4.34 4.32 4.37 4.33 0.30%
Adjusted Per Share Value based on latest NOSH - 61,764
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 18.40 18.44 16.07 15.48 14.95 15.46 12.78 27.41%
EPS 1.07 0.51 0.23 0.11 0.00 0.14 0.38 99.02%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.1703 0.1692 0.1722 0.1666 0.1735 0.1719 0.34%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.50 0.51 0.52 0.40 0.41 0.44 0.47 -
P/RPS 0.11 0.11 0.13 0.10 0.11 0.11 0.15 -18.63%
P/EPS 1.86 3.95 8.91 14.63 2,050.00 12.36 4.94 -47.76%
EY 53.84 25.33 11.22 6.83 0.05 8.09 20.26 91.51%
DY 0.00 0.00 11.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.09 0.09 0.10 0.11 0.00%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 19/12/03 22/09/03 25/06/03 20/03/03 19/12/02 24/09/02 -
Price 0.51 0.50 0.48 0.42 0.39 0.44 0.44 -
P/RPS 0.11 0.11 0.12 0.11 0.10 0.11 0.14 -14.81%
P/EPS 1.89 3.87 8.22 15.37 1,950.00 12.36 4.62 -44.80%
EY 52.78 25.84 12.16 6.51 0.05 8.09 21.64 80.89%
DY 0.00 0.00 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.11 0.10 0.09 0.10 0.10 12.88%

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