[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
03-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 35.04%
YoY- -21.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 108,996 105,232 104,824 102,496 97,200 91,060 91,596 12.30%
PBT 8,860 9,180 9,192 8,466 7,252 9,004 10,068 -8.17%
Tax -2,004 -830 -889 -1,120 -1,812 -1,156 -842 78.35%
NP 6,856 8,350 8,302 7,346 5,440 7,848 9,225 -17.96%
-
NP to SH 6,856 8,350 8,302 7,346 5,440 7,848 9,225 -17.96%
-
Tax Rate 22.62% 9.04% 9.67% 13.23% 24.99% 12.84% 8.36% -
Total Cost 102,140 96,882 96,521 95,150 91,760 83,212 82,370 15.43%
-
Net Worth 92,377 89,066 90,008 80,805 102,679 80,642 79,302 10.72%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 1,669 - - - 1,569 - -
Div Payout % - 20.00% - - - 20.00% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 92,377 89,066 90,008 80,805 102,679 80,642 79,302 10.72%
NOSH 55,649 55,666 56,609 52,471 68,000 54,488 53,223 3.01%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.29% 7.93% 7.92% 7.17% 5.60% 8.62% 10.07% -
ROE 7.42% 9.38% 9.22% 9.09% 5.30% 9.73% 11.63% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 195.86 189.04 185.17 195.34 142.94 167.12 172.10 9.01%
EPS 12.32 15.00 14.67 14.00 8.00 14.00 17.33 -20.36%
DPS 0.00 3.00 0.00 0.00 0.00 2.88 0.00 -
NAPS 1.66 1.60 1.59 1.54 1.51 1.48 1.49 7.47%
Adjusted Per Share Value based on latest NOSH - 57,825
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 31.24 30.16 30.04 29.38 27.86 26.10 26.25 12.31%
EPS 1.96 2.39 2.38 2.11 1.56 2.25 2.64 -18.02%
DPS 0.00 0.48 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.2648 0.2553 0.258 0.2316 0.2943 0.2311 0.2273 10.72%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.89 0.90 0.71 0.77 0.66 0.70 1.03 -
P/RPS 0.45 0.48 0.38 0.39 0.46 0.42 0.60 -17.46%
P/EPS 7.22 6.00 4.84 5.50 8.25 4.86 5.94 13.90%
EY 13.84 16.67 20.66 18.18 12.12 20.58 16.83 -12.23%
DY 0.00 3.33 0.00 0.00 0.00 4.11 0.00 -
P/NAPS 0.54 0.56 0.45 0.50 0.44 0.47 0.69 -15.08%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 21/02/02 21/11/01 03/10/01 11/05/01 28/02/01 10/11/00 -
Price 0.89 0.89 0.82 0.75 0.67 0.70 0.91 -
P/RPS 0.45 0.47 0.44 0.38 0.47 0.42 0.53 -10.34%
P/EPS 7.22 5.93 5.59 5.36 8.38 4.86 5.25 23.69%
EY 13.84 16.85 17.89 18.67 11.94 20.58 19.05 -19.20%
DY 0.00 3.37 0.00 0.00 0.00 4.11 0.00 -
P/NAPS 0.54 0.56 0.52 0.49 0.44 0.47 0.61 -7.81%

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