[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 34.09%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 89,258 56,381 27,249 105,232 78,618 51,248 24,300 137.87%
PBT 8,880 5,031 2,215 9,180 6,894 4,233 1,813 188.13%
Tax -2,507 -1,089 -501 -830 -667 -560 -453 212.54%
NP 6,373 3,942 1,714 8,350 6,227 3,673 1,360 179.76%
-
NP to SH 6,373 3,942 1,714 8,350 6,227 3,673 1,360 179.76%
-
Tax Rate 28.23% 21.65% 22.62% 9.04% 9.68% 13.23% 24.99% -
Total Cost 82,885 52,439 25,535 96,882 72,391 47,575 22,940 135.27%
-
Net Worth 94,869 93,245 92,377 89,066 90,008 80,805 102,679 -5.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,669 - - - -
Div Payout % - - - 20.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 94,869 93,245 92,377 89,066 90,008 80,805 102,679 -5.13%
NOSH 55,805 55,835 55,649 55,666 56,609 52,471 68,000 -12.33%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.14% 6.99% 6.29% 7.93% 7.92% 7.17% 5.60% -
ROE 6.72% 4.23% 1.86% 9.38% 6.92% 4.55% 1.32% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 159.94 100.98 48.97 189.04 138.88 97.67 35.74 171.31%
EPS 11.42 7.06 3.08 15.00 11.00 7.00 2.00 219.12%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.66 1.60 1.59 1.54 1.51 8.21%
Adjusted Per Share Value based on latest NOSH - 53,075
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.58 16.16 7.81 30.16 22.53 14.69 6.96 137.96%
EPS 1.83 1.13 0.49 2.39 1.78 1.05 0.39 180.01%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.2719 0.2672 0.2648 0.2553 0.258 0.2316 0.2943 -5.13%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.79 0.90 0.89 0.90 0.71 0.77 0.66 -
P/RPS 0.49 0.89 1.82 0.48 0.51 0.79 1.85 -58.72%
P/EPS 6.92 12.75 28.90 6.00 6.45 11.00 33.00 -64.67%
EY 14.46 7.84 3.46 16.67 15.49 9.09 3.03 183.18%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.54 0.56 0.45 0.50 0.44 3.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 08/08/02 23/05/02 21/02/02 21/11/01 03/10/01 11/05/01 -
Price 0.79 0.90 0.89 0.89 0.82 0.75 0.67 -
P/RPS 0.49 0.89 1.82 0.47 0.59 0.77 1.87 -59.01%
P/EPS 6.92 12.75 28.90 5.93 7.45 10.71 33.50 -65.02%
EY 14.46 7.84 3.46 16.85 13.41 9.33 2.99 185.70%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.54 0.56 0.52 0.49 0.44 3.00%

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