[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 80.6%
YoY- -127.36%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 201,526 191,828 198,051 201,446 200,392 183,612 160,677 16.34%
PBT 4,572 1,916 3,350 637 -4,172 -5,584 4,461 1.65%
Tax -1,052 -308 -1,131 -1,655 -1,728 -312 -1,561 -23.18%
NP 3,520 1,608 2,219 -1,018 -5,900 -5,896 2,900 13.82%
-
NP to SH 3,346 1,348 2,057 -1,160 -5,978 -5,944 2,900 10.03%
-
Tax Rate 23.01% 16.08% 33.76% 259.81% - - 34.99% -
Total Cost 198,006 190,220 195,832 202,465 206,292 189,508 157,777 16.39%
-
Net Worth 76,022 75,901 100,990 98,183 95,587 98,561 99,947 -16.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,518 - - - 3,407 -
Div Payout % - - 73.83% - - - 117.49% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,022 75,901 100,990 98,183 95,587 98,561 99,947 -16.71%
NOSH 76,022 75,901 75,932 76,111 75,862 75,816 75,718 0.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.75% 0.84% 1.12% -0.51% -2.94% -3.21% 1.80% -
ROE 4.40% 1.78% 2.04% -1.18% -6.25% -6.03% 2.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 265.09 252.73 260.82 264.67 264.15 242.18 212.20 16.04%
EPS 4.40 1.76 2.71 -1.53 -7.88 -7.84 3.83 9.71%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.50 -
NAPS 1.00 1.00 1.33 1.29 1.26 1.30 1.32 -16.93%
Adjusted Per Share Value based on latest NOSH - 75,769
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.76 54.98 56.76 57.74 57.43 52.62 46.05 16.35%
EPS 0.96 0.39 0.59 -0.33 -1.71 -1.70 0.83 10.21%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.98 -
NAPS 0.2179 0.2175 0.2894 0.2814 0.274 0.2825 0.2865 -16.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.35 0.33 0.29 0.32 0.45 0.52 0.63 -
P/RPS 0.13 0.13 0.11 0.12 0.17 0.21 0.30 -42.82%
P/EPS 7.95 18.58 10.71 -21.00 -5.71 -6.63 16.45 -38.49%
EY 12.58 5.38 9.34 -4.76 -17.51 -15.08 6.08 62.59%
DY 0.00 0.00 6.90 0.00 0.00 0.00 7.14 -
P/NAPS 0.35 0.33 0.22 0.25 0.36 0.40 0.48 -19.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 24/02/06 24/11/05 26/08/05 19/05/05 25/02/05 -
Price 0.30 0.35 0.30 0.29 0.40 0.48 0.58 -
P/RPS 0.11 0.14 0.12 0.11 0.15 0.20 0.27 -45.13%
P/EPS 6.82 19.71 11.07 -19.03 -5.08 -6.12 15.14 -41.32%
EY 14.67 5.07 9.03 -5.26 -19.70 -16.33 6.60 70.56%
DY 0.00 0.00 6.67 0.00 0.00 0.00 7.76 -
P/NAPS 0.30 0.35 0.23 0.22 0.32 0.37 0.44 -22.58%

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