[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -70.23%
YoY- 149.27%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 507,572 374,634 238,745 112,911 341,149 241,743 143,157 132.69%
PBT 35,984 26,375 17,920 8,319 22,959 17,713 11,235 117.43%
Tax -3,368 -10,415 -7,041 -3,346 -6,255 -5,643 -2,914 10.14%
NP 32,616 15,960 10,879 4,973 16,704 12,070 8,321 148.80%
-
NP to SH 23,118 15,960 10,879 4,973 16,704 12,070 8,321 97.75%
-
Tax Rate 9.36% 39.49% 39.29% 40.22% 27.24% 31.86% 25.94% -
Total Cost 474,956 358,674 227,866 107,938 324,445 229,673 134,836 131.68%
-
Net Worth 235,184 250,013 248,150 246,175 241,117 278,110 268,917 -8.55%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 10,521 3,094 - - 4,327 - - -
Div Payout % 45.51% 19.39% - - 25.91% - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 235,184 250,013 248,150 246,175 241,117 278,110 268,917 -8.55%
NOSH 61,890 61,884 61,882 61,853 61,824 61,802 61,820 0.07%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 6.43% 4.26% 4.56% 4.40% 4.90% 4.99% 5.81% -
ROE 9.83% 6.38% 4.38% 2.02% 6.93% 4.34% 3.09% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 820.11 605.38 385.80 182.55 551.80 391.16 231.57 132.52%
EPS 37.35 25.79 17.58 8.04 27.02 19.53 13.46 97.59%
DPS 17.00 5.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.80 4.04 4.01 3.98 3.90 4.50 4.35 -8.62%
Adjusted Per Share Value based on latest NOSH - 61,853
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 32.72 24.15 15.39 7.28 21.99 15.58 9.23 132.67%
EPS 1.49 1.03 0.70 0.32 1.08 0.78 0.54 96.84%
DPS 0.68 0.20 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1516 0.1612 0.16 0.1587 0.1554 0.1793 0.1734 -8.57%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.68 0.67 0.53 0.47 0.53 0.51 0.50 -
P/RPS 0.08 0.11 0.14 0.26 0.10 0.13 0.22 -49.08%
P/EPS 1.82 2.60 3.01 5.85 1.96 2.61 3.71 -37.82%
EY 54.93 38.49 33.17 17.11 50.98 38.29 26.92 60.94%
DY 25.00 7.46 0.00 0.00 13.21 0.00 0.00 -
P/NAPS 0.18 0.17 0.13 0.12 0.14 0.11 0.11 38.90%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 -
Price 0.64 0.65 0.76 0.54 0.53 0.49 0.51 -
P/RPS 0.08 0.11 0.20 0.30 0.10 0.13 0.22 -49.08%
P/EPS 1.71 2.52 4.32 6.72 1.96 2.51 3.79 -41.20%
EY 58.36 39.68 23.13 14.89 50.98 39.86 26.39 69.82%
DY 26.56 7.69 0.00 0.00 13.21 0.00 0.00 -
P/NAPS 0.17 0.16 0.19 0.14 0.14 0.11 0.12 26.16%

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