[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.72%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 50,718 202,409 155,416 101,378 53,910 209,973 155,522 -52.58%
PBT 1,847 9,199 5,851 2,633 1,502 7,177 4,957 -48.18%
Tax -24 -217 -492 -146 -71 -1,478 -1,097 -92.15%
NP 1,823 8,982 5,359 2,487 1,431 5,699 3,860 -39.32%
-
NP to SH 1,716 8,685 5,090 2,350 1,345 5,428 3,656 -39.57%
-
Tax Rate 1.30% 2.36% 8.41% 5.55% 4.73% 20.59% 22.13% -
Total Cost 48,895 193,427 150,057 98,891 52,479 204,274 151,662 -52.95%
-
Net Worth 112,375 110,080 106,958 103,854 106,384 104,764 102,398 6.38%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,555 - - - 3,036 - -
Div Payout % - 52.45% - - - 55.94% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 112,375 110,080 106,958 103,854 106,384 104,764 102,398 6.38%
NOSH 75,929 75,917 75,856 75,806 75,988 75,916 75,850 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.59% 4.44% 3.45% 2.45% 2.65% 2.71% 2.48% -
ROE 1.53% 7.89% 4.76% 2.26% 1.26% 5.18% 3.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.80 266.62 204.88 133.73 70.94 276.59 205.04 -52.62%
EPS 2.26 11.44 6.71 3.10 1.77 7.15 4.82 -39.61%
DPS 0.00 6.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.48 1.45 1.41 1.37 1.40 1.38 1.35 6.31%
Adjusted Per Share Value based on latest NOSH - 76,136
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.54 58.01 44.54 29.06 15.45 60.18 44.57 -52.57%
EPS 0.49 2.49 1.46 0.67 0.39 1.56 1.05 -39.80%
DPS 0.00 1.31 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.3221 0.3155 0.3065 0.2977 0.3049 0.3003 0.2935 6.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.41 0.51 0.52 0.41 0.35 0.30 -
P/RPS 0.60 0.15 0.25 0.39 0.58 0.13 0.15 151.77%
P/EPS 17.70 3.58 7.60 16.77 23.16 4.90 6.22 100.68%
EY 5.65 27.90 13.16 5.96 4.32 20.43 16.07 -50.15%
DY 0.00 14.63 0.00 0.00 0.00 11.43 0.00 -
P/NAPS 0.27 0.28 0.36 0.38 0.29 0.25 0.22 14.61%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 25/02/08 29/11/07 23/08/07 23/05/07 27/02/07 23/11/06 -
Price 0.52 0.40 0.45 0.50 0.52 0.41 0.35 -
P/RPS 0.78 0.15 0.22 0.37 0.73 0.15 0.17 175.86%
P/EPS 23.01 3.50 6.71 16.13 29.38 5.73 7.26 115.61%
EY 4.35 28.60 14.91 6.20 3.40 17.44 13.77 -53.58%
DY 0.00 15.00 0.00 0.00 0.00 9.76 0.00 -
P/NAPS 0.35 0.28 0.32 0.36 0.37 0.30 0.26 21.89%

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