[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.22%
YoY- -51.83%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 183,612 160,677 147,166 131,330 124,820 127,548 129,657 26.07%
PBT -5,584 4,461 5,409 6,264 5,932 11,501 10,657 -
Tax -312 -1,561 -1,169 -1,408 -1,016 -1,771 -1,390 -63.03%
NP -5,896 2,900 4,240 4,856 4,916 9,730 9,266 -
-
NP to SH -5,944 2,900 4,240 4,856 4,916 9,730 9,266 -
-
Tax Rate - 34.99% 21.61% 22.48% 17.13% 15.40% 13.04% -
Total Cost 189,508 157,777 142,926 126,474 119,904 117,818 120,390 35.28%
-
Net Worth 98,561 99,947 99,942 99,396 101,034 100,006 96,924 1.12%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,407 4,542 6,828 - 3,007 4,007 -
Div Payout % - 117.49% 107.14% 140.62% - 30.91% 43.24% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 98,561 99,947 99,942 99,396 101,034 100,006 96,924 1.12%
NOSH 75,816 75,718 75,714 75,874 75,398 75,193 75,135 0.60%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.21% 1.80% 2.88% 3.70% 3.94% 7.63% 7.15% -
ROE -6.03% 2.90% 4.24% 4.89% 4.87% 9.73% 9.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 242.18 212.20 194.37 173.09 165.55 169.63 172.57 25.32%
EPS -7.84 3.83 5.60 6.40 6.52 12.94 12.33 -
DPS 0.00 4.50 6.00 9.00 0.00 4.00 5.33 -
NAPS 1.30 1.32 1.32 1.31 1.34 1.33 1.29 0.51%
Adjusted Per Share Value based on latest NOSH - 75,886
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 52.62 46.05 42.18 37.64 35.77 36.56 37.16 26.07%
EPS -1.70 0.83 1.22 1.39 1.41 2.79 2.66 -
DPS 0.00 0.98 1.30 1.96 0.00 0.86 1.15 -
NAPS 0.2825 0.2865 0.2864 0.2849 0.2896 0.2866 0.2778 1.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.52 0.63 0.67 0.69 0.81 0.77 0.78 -
P/RPS 0.21 0.30 0.34 0.40 0.49 0.45 0.45 -39.80%
P/EPS -6.63 16.45 11.96 10.78 12.42 5.95 6.32 -
EY -15.08 6.08 8.36 9.28 8.05 16.81 15.81 -
DY 0.00 7.14 8.96 13.04 0.00 5.19 6.84 -
P/NAPS 0.40 0.48 0.51 0.53 0.60 0.58 0.60 -23.66%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 25/02/05 26/11/04 26/08/04 20/05/04 27/02/04 19/11/03 -
Price 0.48 0.58 0.63 0.64 0.71 0.79 0.76 -
P/RPS 0.20 0.27 0.32 0.37 0.43 0.47 0.44 -40.85%
P/EPS -6.12 15.14 11.25 10.00 10.89 6.11 6.16 -
EY -16.33 6.60 8.89 10.00 9.18 16.38 16.23 -
DY 0.00 7.76 9.52 14.06 0.00 5.06 7.02 -
P/NAPS 0.37 0.44 0.48 0.49 0.53 0.59 0.59 -26.71%

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