[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -12.64%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 202,872 202,409 207,221 202,756 215,640 209,973 207,362 -1.44%
PBT 7,388 9,199 7,801 5,266 6,008 7,177 6,609 7.70%
Tax -96 -217 -656 -292 -284 -1,478 -1,462 -83.69%
NP 7,292 8,982 7,145 4,974 5,724 5,699 5,146 26.13%
-
NP to SH 6,864 8,685 6,786 4,700 5,380 5,428 4,874 25.61%
-
Tax Rate 1.30% 2.36% 8.41% 5.55% 4.73% 20.59% 22.12% -
Total Cost 195,580 193,427 200,076 197,782 209,916 204,274 202,216 -2.19%
-
Net Worth 112,375 110,080 106,958 103,854 106,384 104,764 102,398 6.38%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,555 - - - 3,036 - -
Div Payout % - 52.45% - - - 55.94% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 112,375 110,080 106,958 103,854 106,384 104,764 102,398 6.38%
NOSH 75,929 75,917 75,856 75,806 75,988 75,916 75,850 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.59% 4.44% 3.45% 2.45% 2.65% 2.71% 2.48% -
ROE 6.11% 7.89% 6.35% 4.53% 5.06% 5.18% 4.76% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 267.19 266.62 273.17 267.47 283.78 276.59 273.38 -1.51%
EPS 9.04 11.44 8.95 6.20 7.08 7.15 6.43 25.47%
DPS 0.00 6.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.48 1.45 1.41 1.37 1.40 1.38 1.35 6.31%
Adjusted Per Share Value based on latest NOSH - 76,136
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 58.14 58.01 59.39 58.11 61.80 60.18 59.43 -1.45%
EPS 1.97 2.49 1.95 1.35 1.54 1.56 1.40 25.54%
DPS 0.00 1.31 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.3221 0.3155 0.3065 0.2977 0.3049 0.3003 0.2935 6.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.41 0.51 0.52 0.41 0.35 0.30 -
P/RPS 0.15 0.15 0.19 0.19 0.14 0.13 0.11 22.94%
P/EPS 4.42 3.58 5.70 8.39 5.79 4.90 4.67 -3.59%
EY 22.60 27.90 17.54 11.92 17.27 20.43 21.42 3.63%
DY 0.00 14.63 0.00 0.00 0.00 11.43 0.00 -
P/NAPS 0.27 0.28 0.36 0.38 0.29 0.25 0.22 14.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 29/11/07 23/08/07 23/05/07 27/02/07 23/11/06 -
Price 0.52 0.40 0.45 0.50 0.52 0.41 0.35 -
P/RPS 0.19 0.15 0.16 0.19 0.18 0.15 0.13 28.75%
P/EPS 5.75 3.50 5.03 8.06 7.34 5.73 5.45 3.63%
EY 17.38 28.60 19.88 12.40 13.62 17.44 18.36 -3.58%
DY 0.00 15.00 0.00 0.00 0.00 9.76 0.00 -
P/NAPS 0.35 0.28 0.32 0.36 0.37 0.30 0.26 21.89%

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