[SCIENTX] QoQ Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 121.24%
YoY- 262.73%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 341,149 322,324 286,314 287,028 250,088 240,922 232,726 29.07%
PBT 22,959 23,617 22,470 15,748 10,479 7,528 5,008 176.22%
Tax -6,255 -7,524 -5,828 -7,768 -6,872 -5,840 -4,996 16.17%
NP 16,704 16,093 16,642 7,980 3,607 1,688 12 12422.04%
-
NP to SH 16,704 16,093 16,642 7,980 3,607 1,688 12 12422.04%
-
Tax Rate 27.24% 31.86% 25.94% 49.33% 65.58% 77.58% 99.76% -
Total Cost 324,445 306,230 269,672 279,048 246,481 239,234 232,714 24.82%
-
Net Worth 241,117 278,110 268,917 264,970 263,258 268,021 259,200 -4.71%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 4,327 - - - 3,707 - - -
Div Payout % 25.91% - - - 102.80% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 241,117 278,110 268,917 264,970 263,258 268,021 259,200 -4.71%
NOSH 61,824 61,802 61,820 61,764 61,797 61,756 60,000 2.01%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 4.90% 4.99% 5.81% 2.78% 1.44% 0.70% 0.01% -
ROE 6.93% 5.79% 6.19% 3.01% 1.37% 0.63% 0.00% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 551.80 521.54 463.14 464.71 404.69 390.12 387.88 26.51%
EPS 27.02 26.04 26.92 12.92 5.84 2.73 0.02 12174.71%
DPS 7.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.90 4.50 4.35 4.29 4.26 4.34 4.32 -6.59%
Adjusted Per Share Value based on latest NOSH - 61,764
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 21.99 20.78 18.46 18.50 16.12 15.53 15.00 29.07%
EPS 1.08 1.04 1.07 0.51 0.23 0.11 0.00 -
DPS 0.28 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1554 0.1793 0.1734 0.1708 0.1697 0.1728 0.1671 -4.72%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.53 0.51 0.50 0.51 0.52 0.40 0.41 -
P/RPS 0.10 0.10 0.11 0.11 0.13 0.10 0.11 -6.16%
P/EPS 1.96 1.96 1.86 3.95 8.91 14.63 2,050.00 -99.03%
EY 50.98 51.06 53.84 25.33 11.22 6.83 0.05 10073.09%
DY 13.21 0.00 0.00 0.00 11.54 0.00 0.00 -
P/NAPS 0.14 0.11 0.11 0.12 0.12 0.09 0.09 34.28%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 20/09/04 23/06/04 24/03/04 19/12/03 22/09/03 25/06/03 20/03/03 -
Price 0.53 0.49 0.51 0.50 0.48 0.42 0.39 -
P/RPS 0.10 0.09 0.11 0.11 0.12 0.11 0.10 0.00%
P/EPS 1.96 1.88 1.89 3.87 8.22 15.37 1,950.00 -99.00%
EY 50.98 53.14 52.78 25.84 12.16 6.51 0.05 10073.09%
DY 13.21 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.14 0.11 0.12 0.12 0.11 0.10 0.09 34.28%

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