[SCIENTX] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 44.85%
YoY- 38.4%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 431,579 291,935 145,221 507,572 374,634 238,745 112,911 145.06%
PBT 32,787 22,187 10,969 35,984 26,375 17,920 8,319 150.13%
Tax -5,684 -3,900 -1,873 -3,368 -10,415 -7,041 -3,346 42.50%
NP 27,103 18,287 9,096 32,616 15,960 10,879 4,973 210.65%
-
NP to SH 20,080 13,439 6,836 23,118 15,960 10,879 4,973 154.21%
-
Tax Rate 17.34% 17.58% 17.08% 9.36% 39.49% 39.29% 40.22% -
Total Cost 404,476 273,648 136,125 474,956 358,674 227,866 107,938 141.84%
-
Net Worth 248,899 353,625 247,681 235,184 250,013 248,150 246,175 0.73%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 9,955 9,908 6,811 10,521 3,094 - - -
Div Payout % 49.58% 73.73% 99.64% 45.51% 19.39% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 248,899 353,625 247,681 235,184 250,013 248,150 246,175 0.73%
NOSH 62,224 61,930 61,920 61,890 61,884 61,882 61,853 0.40%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 6.28% 6.26% 6.26% 6.43% 4.26% 4.56% 4.40% -
ROE 8.07% 3.80% 2.76% 9.83% 6.38% 4.38% 2.02% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 693.58 471.39 234.53 820.11 605.38 385.80 182.55 144.08%
EPS 10.76 21.70 11.04 37.35 25.79 17.58 8.04 21.50%
DPS 16.00 16.00 11.00 17.00 5.00 0.00 0.00 -
NAPS 4.00 5.71 4.00 3.80 4.04 4.01 3.98 0.33%
Adjusted Per Share Value based on latest NOSH - 61,904
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 27.82 18.82 9.36 32.72 24.15 15.39 7.28 145.02%
EPS 1.29 0.87 0.44 1.49 1.03 0.70 0.32 153.94%
DPS 0.64 0.64 0.44 0.68 0.20 0.00 0.00 -
NAPS 0.1604 0.228 0.1597 0.1516 0.1612 0.16 0.1587 0.71%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.70 0.64 0.68 0.67 0.53 0.47 -
P/RPS 0.10 0.15 0.27 0.08 0.11 0.14 0.26 -47.20%
P/EPS 2.23 3.23 5.80 1.82 2.60 3.01 5.85 -47.51%
EY 44.82 31.00 17.25 54.93 38.49 33.17 17.11 90.36%
DY 22.22 22.86 17.19 25.00 7.46 0.00 0.00 -
P/NAPS 0.18 0.12 0.16 0.18 0.17 0.13 0.12 31.13%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 14/12/04 -
Price 0.70 0.70 0.67 0.64 0.65 0.76 0.54 -
P/RPS 0.10 0.15 0.29 0.08 0.11 0.20 0.30 -52.02%
P/EPS 2.17 3.23 6.07 1.71 2.52 4.32 6.72 -53.02%
EY 46.10 31.00 16.48 58.36 39.68 23.13 14.89 112.86%
DY 22.86 22.86 16.42 26.56 7.69 0.00 0.00 -
P/NAPS 0.18 0.12 0.17 0.17 0.16 0.19 0.14 18.29%

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