[SCIENTX] QoQ Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 118.76%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 145,221 507,572 374,634 238,745 112,911 341,149 241,743 -28.73%
PBT 10,969 35,984 26,375 17,920 8,319 22,959 17,713 -27.28%
Tax -1,873 -3,368 -10,415 -7,041 -3,346 -6,255 -5,643 -51.96%
NP 9,096 32,616 15,960 10,879 4,973 16,704 12,070 -17.14%
-
NP to SH 6,836 23,118 15,960 10,879 4,973 16,704 12,070 -31.47%
-
Tax Rate 17.08% 9.36% 39.49% 39.29% 40.22% 27.24% 31.86% -
Total Cost 136,125 474,956 358,674 227,866 107,938 324,445 229,673 -29.37%
-
Net Worth 247,681 235,184 250,013 248,150 246,175 241,117 278,110 -7.41%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 6,811 10,521 3,094 - - 4,327 - -
Div Payout % 99.64% 45.51% 19.39% - - 25.91% - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 247,681 235,184 250,013 248,150 246,175 241,117 278,110 -7.41%
NOSH 61,920 61,890 61,884 61,882 61,853 61,824 61,802 0.12%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 6.26% 6.43% 4.26% 4.56% 4.40% 4.90% 4.99% -
ROE 2.76% 9.83% 6.38% 4.38% 2.02% 6.93% 4.34% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 234.53 820.11 605.38 385.80 182.55 551.80 391.16 -28.82%
EPS 11.04 37.35 25.79 17.58 8.04 27.02 19.53 -31.56%
DPS 11.00 17.00 5.00 0.00 0.00 7.00 0.00 -
NAPS 4.00 3.80 4.04 4.01 3.98 3.90 4.50 -7.53%
Adjusted Per Share Value based on latest NOSH - 61,907
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 9.36 32.72 24.15 15.39 7.28 21.99 15.58 -28.73%
EPS 0.44 1.49 1.03 0.70 0.32 1.08 0.78 -31.65%
DPS 0.44 0.68 0.20 0.00 0.00 0.28 0.00 -
NAPS 0.1597 0.1516 0.1612 0.16 0.1587 0.1554 0.1793 -7.40%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.64 0.68 0.67 0.53 0.47 0.53 0.51 -
P/RPS 0.27 0.08 0.11 0.14 0.26 0.10 0.13 62.56%
P/EPS 5.80 1.82 2.60 3.01 5.85 1.96 2.61 70.04%
EY 17.25 54.93 38.49 33.17 17.11 50.98 38.29 -41.14%
DY 17.19 25.00 7.46 0.00 0.00 13.21 0.00 -
P/NAPS 0.16 0.18 0.17 0.13 0.12 0.14 0.11 28.28%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 20/12/05 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 -
Price 0.67 0.64 0.65 0.76 0.54 0.53 0.49 -
P/RPS 0.29 0.08 0.11 0.20 0.30 0.10 0.13 70.47%
P/EPS 6.07 1.71 2.52 4.32 6.72 1.96 2.51 79.87%
EY 16.48 58.36 39.68 23.13 14.89 50.98 39.86 -44.41%
DY 16.42 26.56 7.69 0.00 0.00 13.21 0.00 -
P/NAPS 0.17 0.17 0.16 0.19 0.14 0.14 0.11 33.56%

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