[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -49.48%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 160,677 147,166 131,330 124,820 127,548 129,657 128,608 15.92%
PBT 4,461 5,409 6,264 5,932 11,501 10,657 11,816 -47.60%
Tax -1,561 -1,169 -1,408 -1,016 -1,771 -1,390 -1,736 -6.80%
NP 2,900 4,240 4,856 4,916 9,730 9,266 10,080 -56.25%
-
NP to SH 2,900 4,240 4,856 4,916 9,730 9,266 10,080 -56.25%
-
Tax Rate 34.99% 21.61% 22.48% 17.13% 15.40% 13.04% 14.69% -
Total Cost 157,777 142,926 126,474 119,904 117,818 120,390 118,528 20.90%
-
Net Worth 99,947 99,942 99,396 101,034 100,006 96,924 94,782 3.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,407 4,542 6,828 - 3,007 4,007 6,017 -31.43%
Div Payout % 117.49% 107.14% 140.62% - 30.91% 43.24% 59.70% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 99,947 99,942 99,396 101,034 100,006 96,924 94,782 3.58%
NOSH 75,718 75,714 75,874 75,398 75,193 75,135 75,223 0.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.80% 2.88% 3.70% 3.94% 7.63% 7.15% 7.84% -
ROE 2.90% 4.24% 4.89% 4.87% 9.73% 9.56% 10.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 212.20 194.37 173.09 165.55 169.63 172.57 170.97 15.41%
EPS 3.83 5.60 6.40 6.52 12.94 12.33 13.40 -56.44%
DPS 4.50 6.00 9.00 0.00 4.00 5.33 8.00 -31.73%
NAPS 1.32 1.32 1.31 1.34 1.33 1.29 1.26 3.13%
Adjusted Per Share Value based on latest NOSH - 75,398
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.75 41.91 37.40 35.54 36.32 36.92 36.62 15.91%
EPS 0.83 1.21 1.38 1.40 2.77 2.64 2.87 -56.10%
DPS 0.97 1.29 1.94 0.00 0.86 1.14 1.71 -31.35%
NAPS 0.2846 0.2846 0.283 0.2877 0.2848 0.276 0.2699 3.58%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.63 0.67 0.69 0.81 0.77 0.78 0.69 -
P/RPS 0.30 0.34 0.40 0.49 0.45 0.45 0.40 -17.37%
P/EPS 16.45 11.96 10.78 12.42 5.95 6.32 5.15 116.12%
EY 6.08 8.36 9.28 8.05 16.81 15.81 19.42 -53.73%
DY 7.14 8.96 13.04 0.00 5.19 6.84 11.59 -27.49%
P/NAPS 0.48 0.51 0.53 0.60 0.58 0.60 0.55 -8.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 20/05/04 27/02/04 19/11/03 07/08/03 -
Price 0.58 0.63 0.64 0.71 0.79 0.76 0.79 -
P/RPS 0.27 0.32 0.37 0.43 0.47 0.44 0.46 -29.78%
P/EPS 15.14 11.25 10.00 10.89 6.11 6.16 5.90 86.89%
EY 6.60 8.89 10.00 9.18 16.38 16.23 16.96 -46.54%
DY 7.76 9.52 14.06 0.00 5.06 7.02 10.13 -16.21%
P/NAPS 0.44 0.48 0.49 0.53 0.59 0.59 0.63 -21.19%

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