[SCIENTX] QoQ Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 18.28%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 586,316 575,438 583,870 580,884 507,572 499,512 477,490 14.71%
PBT 44,144 43,716 44,374 43,876 35,984 35,166 35,840 14.94%
Tax -7,078 -7,578 -7,800 -7,492 -3,368 -13,886 -14,082 -36.86%
NP 37,066 36,137 36,574 36,384 32,616 21,280 21,758 42.77%
-
NP to SH 28,199 26,773 26,878 27,344 23,118 21,280 21,758 18.92%
-
Tax Rate 16.03% 17.33% 17.58% 17.08% 9.36% 39.49% 39.29% -
Total Cost 549,250 539,301 547,296 544,500 474,956 478,232 455,732 13.28%
-
Net Worth 85,592 248,899 353,625 247,681 235,184 250,013 248,150 -50.91%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 19,367 13,274 19,817 27,244 10,521 4,125 - -
Div Payout % 68.68% 49.58% 73.73% 99.64% 45.51% 19.39% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 85,592 248,899 353,625 247,681 235,184 250,013 248,150 -50.91%
NOSH 62,476 62,224 61,930 61,920 61,890 61,884 61,882 0.64%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.32% 6.28% 6.26% 6.26% 6.43% 4.26% 4.56% -
ROE 32.95% 10.76% 7.60% 11.04% 9.83% 8.51% 8.77% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 938.46 924.77 942.78 938.12 820.11 807.17 771.60 13.98%
EPS 15.05 14.35 43.40 44.16 37.35 34.39 35.16 -43.29%
DPS 31.00 21.33 32.00 44.00 17.00 6.67 0.00 -
NAPS 1.37 4.00 5.71 4.00 3.80 4.04 4.01 -51.22%
Adjusted Per Share Value based on latest NOSH - 61,920
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 37.80 37.09 37.64 37.45 32.72 32.20 30.78 14.72%
EPS 1.82 1.73 1.73 1.76 1.49 1.37 1.40 19.17%
DPS 1.25 0.86 1.28 1.76 0.68 0.27 0.00 -
NAPS 0.0552 0.1604 0.228 0.1597 0.1516 0.1612 0.16 -50.90%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.65 0.72 0.70 0.64 0.68 0.67 0.53 -
P/RPS 0.07 0.08 0.07 0.07 0.08 0.08 0.07 0.00%
P/EPS 1.44 1.67 1.61 1.45 1.82 1.95 1.51 -3.12%
EY 69.44 59.76 62.00 69.00 54.93 51.32 66.34 3.10%
DY 47.69 29.63 45.71 68.75 25.00 9.95 0.00 -
P/NAPS 0.47 0.18 0.12 0.16 0.18 0.17 0.13 136.11%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 29/06/06 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 -
Price 0.71 0.70 0.70 0.67 0.64 0.65 0.76 -
P/RPS 0.08 0.08 0.07 0.07 0.08 0.08 0.10 -13.85%
P/EPS 1.57 1.63 1.61 1.52 1.71 1.89 2.16 -19.20%
EY 63.57 61.47 62.00 65.91 58.36 52.90 46.26 23.67%
DY 43.66 30.48 45.71 65.67 26.56 10.26 0.00 -
P/NAPS 0.52 0.18 0.12 0.17 0.17 0.16 0.19 96.02%

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