[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.69%
YoY- 520.23%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 202,756 215,640 209,973 207,362 201,526 191,828 198,051 1.58%
PBT 5,266 6,008 7,177 6,609 4,572 1,916 3,350 35.30%
Tax -292 -284 -1,478 -1,462 -1,052 -308 -1,131 -59.55%
NP 4,974 5,724 5,699 5,146 3,520 1,608 2,219 71.53%
-
NP to SH 4,700 5,380 5,428 4,874 3,346 1,348 2,057 73.73%
-
Tax Rate 5.55% 4.73% 20.59% 22.12% 23.01% 16.08% 33.76% -
Total Cost 197,782 209,916 204,274 202,216 198,006 190,220 195,832 0.66%
-
Net Worth 103,854 106,384 104,764 102,398 76,022 75,901 100,990 1.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,036 - - - 1,518 -
Div Payout % - - 55.94% - - - 73.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 103,854 106,384 104,764 102,398 76,022 75,901 100,990 1.88%
NOSH 75,806 75,988 75,916 75,850 76,022 75,901 75,932 -0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.45% 2.65% 2.71% 2.48% 1.75% 0.84% 1.12% -
ROE 4.53% 5.06% 5.18% 4.76% 4.40% 1.78% 2.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 267.47 283.78 276.59 273.38 265.09 252.73 260.82 1.69%
EPS 6.20 7.08 7.15 6.43 4.40 1.76 2.71 73.88%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 1.37 1.40 1.38 1.35 1.00 1.00 1.33 2.00%
Adjusted Per Share Value based on latest NOSH - 75,990
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 58.11 61.80 60.18 59.43 57.76 54.98 56.76 1.58%
EPS 1.35 1.54 1.56 1.40 0.96 0.39 0.59 73.90%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.44 -
NAPS 0.2977 0.3049 0.3003 0.2935 0.2179 0.2175 0.2894 1.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.41 0.35 0.30 0.35 0.33 0.29 -
P/RPS 0.19 0.14 0.13 0.11 0.13 0.13 0.11 44.10%
P/EPS 8.39 5.79 4.90 4.67 7.95 18.58 10.71 -15.05%
EY 11.92 17.27 20.43 21.42 12.58 5.38 9.34 17.71%
DY 0.00 0.00 11.43 0.00 0.00 0.00 6.90 -
P/NAPS 0.38 0.29 0.25 0.22 0.35 0.33 0.22 44.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 23/05/07 27/02/07 23/11/06 24/08/06 18/05/06 24/02/06 -
Price 0.50 0.52 0.41 0.35 0.30 0.35 0.30 -
P/RPS 0.19 0.18 0.15 0.13 0.11 0.14 0.12 35.96%
P/EPS 8.06 7.34 5.73 5.45 6.82 19.71 11.07 -19.11%
EY 12.40 13.62 17.44 18.36 14.67 5.07 9.03 23.61%
DY 0.00 0.00 9.76 0.00 0.00 0.00 6.67 -
P/NAPS 0.36 0.37 0.30 0.26 0.30 0.35 0.23 34.91%

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