[SCIENTX] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -99.45%
YoY- -99.7%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 287,028 250,088 240,922 232,726 240,544 198,936 184,404 34.20%
PBT 15,748 10,479 7,528 5,008 8,852 10,312 10,338 32.28%
Tax -7,768 -6,872 -5,840 -4,996 -6,652 -4,430 -3,894 58.26%
NP 7,980 3,607 1,688 12 2,200 5,882 6,444 15.27%
-
NP to SH 7,980 3,607 1,688 12 2,200 5,882 6,444 15.27%
-
Tax Rate 49.33% 65.58% 77.58% 99.76% 75.15% 42.96% 37.67% -
Total Cost 279,048 246,481 239,234 232,714 238,344 193,054 177,960 34.85%
-
Net Worth 264,970 263,258 268,021 259,200 270,056 267,532 268,225 -0.80%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 3,707 - - - - - -
Div Payout % - 102.80% - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 264,970 263,258 268,021 259,200 270,056 267,532 268,225 -0.80%
NOSH 61,764 61,797 61,756 60,000 61,797 61,785 61,803 -0.04%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.78% 1.44% 0.70% 0.01% 0.91% 2.96% 3.49% -
ROE 3.01% 1.37% 0.63% 0.00% 0.81% 2.20% 2.40% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 464.71 404.69 390.12 387.88 389.24 321.98 298.37 34.25%
EPS 12.92 5.84 2.73 0.02 3.56 9.52 10.43 15.29%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 4.26 4.34 4.32 4.37 4.33 4.34 -0.76%
Adjusted Per Share Value based on latest NOSH - 61,818
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 18.50 16.12 15.53 15.00 15.51 12.82 11.89 34.16%
EPS 0.51 0.23 0.11 0.00 0.14 0.38 0.42 13.77%
DPS 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1697 0.1728 0.1671 0.1741 0.1725 0.1729 -0.80%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.51 0.52 0.40 0.41 0.44 0.47 0.51 -
P/RPS 0.11 0.13 0.10 0.11 0.11 0.15 0.17 -25.13%
P/EPS 3.95 8.91 14.63 2,050.00 12.36 4.94 4.89 -13.23%
EY 25.33 11.22 6.83 0.05 8.09 20.26 20.44 15.32%
DY 0.00 11.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.09 0.09 0.10 0.11 0.12 0.00%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 22/09/03 25/06/03 20/03/03 19/12/02 24/09/02 25/06/02 -
Price 0.50 0.48 0.42 0.39 0.44 0.44 0.46 -
P/RPS 0.11 0.12 0.11 0.10 0.11 0.14 0.15 -18.63%
P/EPS 3.87 8.22 15.37 1,950.00 12.36 4.62 4.41 -8.31%
EY 25.84 12.16 6.51 0.05 8.09 21.64 22.67 9.09%
DY 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.10 0.09 0.10 0.10 0.11 5.95%

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