[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -70.43%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 586,316 431,579 291,935 145,221 507,572 374,634 238,745 82.32%
PBT 44,144 32,787 22,187 10,969 35,984 26,375 17,920 82.70%
Tax -7,078 -5,684 -3,900 -1,873 -3,368 -10,415 -7,041 0.35%
NP 37,066 27,103 18,287 9,096 32,616 15,960 10,879 126.93%
-
NP to SH 28,199 20,080 13,439 6,836 23,118 15,960 10,879 89.02%
-
Tax Rate 16.03% 17.34% 17.58% 17.08% 9.36% 39.49% 39.29% -
Total Cost 549,250 404,476 273,648 136,125 474,956 358,674 227,866 80.06%
-
Net Worth 85,592 248,899 353,625 247,681 235,184 250,013 248,150 -50.91%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 19,367 9,955 9,908 6,811 10,521 3,094 - -
Div Payout % 68.68% 49.58% 73.73% 99.64% 45.51% 19.39% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 85,592 248,899 353,625 247,681 235,184 250,013 248,150 -50.91%
NOSH 62,476 62,224 61,930 61,920 61,890 61,884 61,882 0.64%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.32% 6.28% 6.26% 6.26% 6.43% 4.26% 4.56% -
ROE 32.95% 8.07% 3.80% 2.76% 9.83% 6.38% 4.38% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 938.46 693.58 471.39 234.53 820.11 605.38 385.80 81.16%
EPS 15.05 10.76 21.70 11.04 37.35 25.79 17.58 -9.86%
DPS 31.00 16.00 16.00 11.00 17.00 5.00 0.00 -
NAPS 1.37 4.00 5.71 4.00 3.80 4.04 4.01 -51.22%
Adjusted Per Share Value based on latest NOSH - 61,920
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 37.67 27.73 18.76 9.33 32.61 24.07 15.34 82.31%
EPS 1.81 1.29 0.86 0.44 1.49 1.03 0.70 88.71%
DPS 1.24 0.64 0.64 0.44 0.68 0.20 0.00 -
NAPS 0.055 0.1599 0.2272 0.1592 0.1511 0.1606 0.1595 -50.92%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.65 0.72 0.70 0.64 0.68 0.67 0.53 -
P/RPS 0.07 0.10 0.15 0.27 0.08 0.11 0.14 -37.08%
P/EPS 1.44 2.23 3.23 5.80 1.82 2.60 3.01 -38.91%
EY 69.44 44.82 31.00 17.25 54.93 38.49 33.17 63.86%
DY 47.69 22.22 22.86 17.19 25.00 7.46 0.00 -
P/NAPS 0.47 0.18 0.12 0.16 0.18 0.17 0.13 136.11%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 29/06/06 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 -
Price 0.71 0.70 0.70 0.67 0.64 0.65 0.76 -
P/RPS 0.08 0.10 0.15 0.29 0.08 0.11 0.20 -45.80%
P/EPS 1.57 2.17 3.23 6.07 1.71 2.52 4.32 -49.16%
EY 63.57 46.10 31.00 16.48 58.36 39.68 23.13 96.57%
DY 43.66 22.86 22.86 16.42 26.56 7.69 0.00 -
P/NAPS 0.52 0.18 0.12 0.17 0.17 0.16 0.19 96.02%

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