[SCIENTX] QoQ Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 9.38%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 580,884 507,572 499,512 477,490 451,644 341,149 322,324 47.93%
PBT 43,876 35,984 35,166 35,840 33,276 22,959 23,617 50.95%
Tax -7,492 -3,368 -13,886 -14,082 -13,384 -6,255 -7,524 -0.28%
NP 36,384 32,616 21,280 21,758 19,892 16,704 16,093 72.00%
-
NP to SH 27,344 23,118 21,280 21,758 19,892 16,704 16,093 42.25%
-
Tax Rate 17.08% 9.36% 39.49% 39.29% 40.22% 27.24% 31.86% -
Total Cost 544,500 474,956 478,232 455,732 431,752 324,445 306,230 46.61%
-
Net Worth 247,681 235,184 250,013 248,150 246,175 241,117 278,110 -7.41%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 27,244 10,521 4,125 - - 4,327 - -
Div Payout % 99.64% 45.51% 19.39% - - 25.91% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 247,681 235,184 250,013 248,150 246,175 241,117 278,110 -7.41%
NOSH 61,920 61,890 61,884 61,882 61,853 61,824 61,802 0.12%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 6.26% 6.43% 4.26% 4.56% 4.40% 4.90% 4.99% -
ROE 11.04% 9.83% 8.51% 8.77% 8.08% 6.93% 5.79% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 938.12 820.11 807.17 771.60 730.19 551.80 521.54 47.74%
EPS 44.16 37.35 34.39 35.16 32.16 27.02 26.04 42.07%
DPS 44.00 17.00 6.67 0.00 0.00 7.00 0.00 -
NAPS 4.00 3.80 4.04 4.01 3.98 3.90 4.50 -7.53%
Adjusted Per Share Value based on latest NOSH - 61,907
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 37.45 32.72 32.20 30.78 29.11 21.99 20.78 47.93%
EPS 1.76 1.49 1.37 1.40 1.28 1.08 1.04 41.87%
DPS 1.76 0.68 0.27 0.00 0.00 0.28 0.00 -
NAPS 0.1597 0.1516 0.1612 0.16 0.1587 0.1554 0.1793 -7.40%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.64 0.68 0.67 0.53 0.47 0.53 0.51 -
P/RPS 0.07 0.08 0.08 0.07 0.06 0.10 0.10 -21.11%
P/EPS 1.45 1.82 1.95 1.51 1.46 1.96 1.96 -18.15%
EY 69.00 54.93 51.32 66.34 68.43 50.98 51.06 22.16%
DY 68.75 25.00 9.95 0.00 0.00 13.21 0.00 -
P/NAPS 0.16 0.18 0.17 0.13 0.12 0.14 0.11 28.28%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 20/12/05 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 -
Price 0.67 0.64 0.65 0.76 0.54 0.53 0.49 -
P/RPS 0.07 0.08 0.08 0.10 0.07 0.10 0.09 -15.38%
P/EPS 1.52 1.71 1.89 2.16 1.68 1.96 1.88 -13.17%
EY 65.91 58.36 52.90 46.26 59.56 50.98 53.14 15.39%
DY 65.67 26.56 10.26 0.00 0.00 13.21 0.00 -
P/NAPS 0.17 0.17 0.16 0.19 0.14 0.14 0.11 33.56%

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