[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61.67%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 64,304 31,911 119,001 89,258 56,381 27,249 105,232 -28.05%
PBT 5,908 2,950 10,223 8,880 5,031 2,215 9,180 -25.51%
Tax -868 -337 -2,295 -2,507 -1,089 -501 -830 3.03%
NP 5,040 2,613 7,928 6,373 3,942 1,714 8,350 -28.64%
-
NP to SH 5,040 2,613 7,928 6,373 3,942 1,714 8,350 -28.64%
-
Tax Rate 14.69% 11.42% 22.45% 28.23% 21.65% 22.62% 9.04% -
Total Cost 59,264 29,298 111,073 82,885 52,439 25,535 96,882 -28.00%
-
Net Worth 94,782 94,814 92,560 94,869 93,245 92,377 89,066 4.24%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,008 2,239 1,682 - - - 1,669 48.25%
Div Payout % 59.70% 85.71% 21.23% - - - 20.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 94,782 94,814 92,560 94,869 93,245 92,377 89,066 4.24%
NOSH 75,223 74,657 56,097 55,805 55,835 55,649 55,666 22.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.84% 8.19% 6.66% 7.14% 6.99% 6.29% 7.93% -
ROE 5.32% 2.76% 8.57% 6.72% 4.23% 1.86% 9.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 85.48 42.74 212.13 159.94 100.98 48.97 189.04 -41.17%
EPS 6.70 3.50 10.65 11.42 7.06 3.08 15.00 -41.65%
DPS 4.00 3.00 3.00 0.00 0.00 0.00 3.00 21.20%
NAPS 1.26 1.27 1.65 1.70 1.67 1.66 1.60 -14.75%
Adjusted Per Share Value based on latest NOSH - 55,885
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.43 9.15 34.11 25.58 16.16 7.81 30.16 -28.05%
EPS 1.44 0.75 2.27 1.83 1.13 0.49 2.39 -28.73%
DPS 0.86 0.64 0.48 0.00 0.00 0.00 0.48 47.67%
NAPS 0.2716 0.2717 0.2653 0.2719 0.2672 0.2648 0.2553 4.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.69 0.60 0.60 0.79 0.90 0.89 0.90 -
P/RPS 0.81 1.40 0.28 0.49 0.89 1.82 0.48 41.87%
P/EPS 10.30 17.14 4.25 6.92 12.75 28.90 6.00 43.51%
EY 9.71 5.83 23.55 14.46 7.84 3.46 16.67 -30.32%
DY 5.80 5.00 5.00 0.00 0.00 0.00 3.33 44.90%
P/NAPS 0.55 0.47 0.36 0.46 0.54 0.54 0.56 -1.19%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 07/08/03 16/05/03 19/02/03 21/11/02 08/08/02 23/05/02 21/02/02 -
Price 0.79 0.64 0.63 0.79 0.90 0.89 0.89 -
P/RPS 0.92 1.50 0.30 0.49 0.89 1.82 0.47 56.67%
P/EPS 11.79 18.29 4.46 6.92 12.75 28.90 5.93 58.31%
EY 8.48 5.47 22.43 14.46 7.84 3.46 16.85 -36.80%
DY 5.06 4.69 4.76 0.00 0.00 0.00 3.37 31.22%
P/NAPS 0.63 0.50 0.38 0.46 0.54 0.54 0.56 8.19%

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