[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -90.65%
YoY- -45.11%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 250,088 180,692 116,363 60,136 198,936 138,303 86,808 102.86%
PBT 10,479 5,646 2,504 2,213 10,312 7,754 4,355 79.85%
Tax -6,872 -4,380 -2,498 -1,663 -4,430 -2,921 -2,335 105.77%
NP 3,607 1,266 6 550 5,882 4,833 2,020 47.34%
-
NP to SH 3,607 1,266 6 550 5,882 4,833 2,020 47.34%
-
Tax Rate 65.58% 77.58% 99.76% 75.15% 42.96% 37.67% 53.62% -
Total Cost 246,481 179,426 116,357 59,586 193,054 133,470 84,788 104.08%
-
Net Worth 263,258 268,021 259,200 270,056 267,532 268,225 265,626 -0.59%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 3,707 - - - - - - -
Div Payout % 102.80% - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 263,258 268,021 259,200 270,056 267,532 268,225 265,626 -0.59%
NOSH 61,797 61,756 60,000 61,797 61,785 61,803 61,773 0.02%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 1.44% 0.70% 0.01% 0.91% 2.96% 3.49% 2.33% -
ROE 1.37% 0.47% 0.00% 0.20% 2.20% 1.80% 0.76% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 404.69 292.59 193.94 97.31 321.98 223.78 140.53 102.80%
EPS 5.84 2.05 0.01 0.89 9.52 7.82 3.27 47.35%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.34 4.32 4.37 4.33 4.34 4.30 -0.62%
Adjusted Per Share Value based on latest NOSH - 61,797
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 16.07 11.61 7.48 3.86 12.78 8.89 5.58 102.81%
EPS 0.23 0.08 0.00 0.04 0.38 0.31 0.13 46.43%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1722 0.1666 0.1735 0.1719 0.1724 0.1707 -0.58%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.52 0.40 0.41 0.44 0.47 0.51 0.51 -
P/RPS 0.13 0.14 0.21 0.45 0.15 0.23 0.36 -49.38%
P/EPS 8.91 19.51 4,100.00 49.44 4.94 6.52 15.60 -31.23%
EY 11.22 5.13 0.02 2.02 20.26 15.33 6.41 45.39%
DY 11.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.09 0.09 0.10 0.11 0.12 0.12 0.00%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 22/09/03 25/06/03 20/03/03 19/12/02 24/09/02 25/06/02 25/03/02 -
Price 0.48 0.42 0.39 0.44 0.44 0.46 0.49 -
P/RPS 0.12 0.14 0.20 0.45 0.14 0.21 0.35 -51.10%
P/EPS 8.22 20.49 3,900.00 49.44 4.62 5.88 14.98 -33.04%
EY 12.16 4.88 0.03 2.02 21.64 17.00 6.67 49.39%
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.09 0.10 0.10 0.11 0.11 0.00%

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