[SCIENTX] QoQ Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 38.39%
YoY- 363.1%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 374,634 238,745 112,911 341,149 241,743 143,157 71,757 201.25%
PBT 26,375 17,920 8,319 22,959 17,713 11,235 3,937 255.78%
Tax -10,415 -7,041 -3,346 -6,255 -5,643 -2,914 -1,942 206.70%
NP 15,960 10,879 4,973 16,704 12,070 8,321 1,995 300.50%
-
NP to SH 15,960 10,879 4,973 16,704 12,070 8,321 1,995 300.50%
-
Tax Rate 39.49% 39.29% 40.22% 27.24% 31.86% 25.94% 49.33% -
Total Cost 358,674 227,866 107,938 324,445 229,673 134,836 69,762 198.18%
-
Net Worth 250,013 248,150 246,175 241,117 278,110 268,917 264,970 -3.80%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 3,094 - - 4,327 - - - -
Div Payout % 19.39% - - 25.91% - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 250,013 248,150 246,175 241,117 278,110 268,917 264,970 -3.80%
NOSH 61,884 61,882 61,853 61,824 61,802 61,820 61,764 0.12%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.26% 4.56% 4.40% 4.90% 4.99% 5.81% 2.78% -
ROE 6.38% 4.38% 2.02% 6.93% 4.34% 3.09% 0.75% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 605.38 385.80 182.55 551.80 391.16 231.57 116.18 200.86%
EPS 25.79 17.58 8.04 27.02 19.53 13.46 3.23 299.98%
DPS 5.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 4.04 4.01 3.98 3.90 4.50 4.35 4.29 -3.92%
Adjusted Per Share Value based on latest NOSH - 61,800
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 24.07 15.34 7.26 21.92 15.53 9.20 4.61 201.26%
EPS 1.03 0.70 0.32 1.07 0.78 0.53 0.13 297.93%
DPS 0.20 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.1606 0.1595 0.1582 0.1549 0.1787 0.1728 0.1703 -3.83%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.67 0.53 0.47 0.53 0.51 0.50 0.51 -
P/RPS 0.11 0.14 0.26 0.10 0.13 0.22 0.44 -60.34%
P/EPS 2.60 3.01 5.85 1.96 2.61 3.71 15.79 -69.99%
EY 38.49 33.17 17.11 50.98 38.29 26.92 6.33 233.50%
DY 7.46 0.00 0.00 13.21 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.12 0.14 0.11 0.11 0.12 26.16%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 19/12/03 -
Price 0.65 0.76 0.54 0.53 0.49 0.51 0.50 -
P/RPS 0.11 0.20 0.30 0.10 0.13 0.22 0.43 -59.73%
P/EPS 2.52 4.32 6.72 1.96 2.51 3.79 15.48 -70.21%
EY 39.68 23.13 14.89 50.98 39.86 26.39 6.46 235.76%
DY 7.69 0.00 0.00 13.21 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.14 0.14 0.11 0.12 0.12 21.16%

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