[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 92.88%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 31,205 127,548 97,243 64,304 31,911 119,001 89,258 -50.34%
PBT 1,483 11,501 7,993 5,908 2,950 10,223 8,880 -69.64%
Tax -254 -1,771 -1,043 -868 -337 -2,295 -2,507 -78.23%
NP 1,229 9,730 6,950 5,040 2,613 7,928 6,373 -66.58%
-
NP to SH 1,229 9,730 6,950 5,040 2,613 7,928 6,373 -66.58%
-
Tax Rate 17.13% 15.40% 13.05% 14.69% 11.42% 22.45% 28.23% -
Total Cost 29,976 117,818 90,293 59,264 29,298 111,073 82,885 -49.20%
-
Net Worth 101,034 100,006 96,924 94,782 94,814 92,560 94,869 4.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,007 3,005 3,008 2,239 1,682 - -
Div Payout % - 30.91% 43.24% 59.70% 85.71% 21.23% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 101,034 100,006 96,924 94,782 94,814 92,560 94,869 4.28%
NOSH 75,398 75,193 75,135 75,223 74,657 56,097 55,805 22.19%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.94% 7.63% 7.15% 7.84% 8.19% 6.66% 7.14% -
ROE 1.22% 9.73% 7.17% 5.32% 2.76% 8.57% 6.72% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.39 169.63 129.42 85.48 42.74 212.13 159.94 -59.35%
EPS 1.63 12.94 9.25 6.70 3.50 10.65 11.42 -72.65%
DPS 0.00 4.00 4.00 4.00 3.00 3.00 0.00 -
NAPS 1.34 1.33 1.29 1.26 1.27 1.65 1.70 -14.65%
Adjusted Per Share Value based on latest NOSH - 75,843
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.94 36.56 27.87 18.43 9.15 34.11 25.58 -50.35%
EPS 0.35 2.79 1.99 1.44 0.75 2.27 1.83 -66.77%
DPS 0.00 0.86 0.86 0.86 0.64 0.48 0.00 -
NAPS 0.2896 0.2866 0.2778 0.2716 0.2717 0.2653 0.2719 4.29%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.81 0.77 0.78 0.69 0.60 0.60 0.79 -
P/RPS 1.96 0.45 0.60 0.81 1.40 0.28 0.49 151.77%
P/EPS 49.69 5.95 8.43 10.30 17.14 4.25 6.92 271.75%
EY 2.01 16.81 11.86 9.71 5.83 23.55 14.46 -73.13%
DY 0.00 5.19 5.13 5.80 5.00 5.00 0.00 -
P/NAPS 0.60 0.58 0.60 0.55 0.47 0.36 0.46 19.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 19/11/03 07/08/03 16/05/03 19/02/03 21/11/02 -
Price 0.71 0.79 0.76 0.79 0.64 0.63 0.79 -
P/RPS 1.72 0.47 0.59 0.92 1.50 0.30 0.49 130.79%
P/EPS 43.56 6.11 8.22 11.79 18.29 4.46 6.92 240.54%
EY 2.30 16.38 12.17 8.48 5.47 22.43 14.46 -70.61%
DY 0.00 5.06 5.26 5.06 4.69 4.76 0.00 -
P/NAPS 0.53 0.59 0.59 0.63 0.50 0.38 0.46 9.89%

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