[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -87.37%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 160,677 110,375 65,665 31,205 127,548 97,243 64,304 83.62%
PBT 4,461 4,057 3,132 1,483 11,501 7,993 5,908 -17.00%
Tax -1,561 -877 -704 -254 -1,771 -1,043 -868 47.62%
NP 2,900 3,180 2,428 1,229 9,730 6,950 5,040 -30.70%
-
NP to SH 2,900 3,180 2,428 1,229 9,730 6,950 5,040 -30.70%
-
Tax Rate 34.99% 21.62% 22.48% 17.13% 15.40% 13.05% 14.69% -
Total Cost 157,777 107,195 63,237 29,976 117,818 90,293 59,264 91.51%
-
Net Worth 99,947 99,942 99,396 101,034 100,006 96,924 94,782 3.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,407 3,407 3,414 - 3,007 3,005 3,008 8.61%
Div Payout % 117.49% 107.14% 140.62% - 30.91% 43.24% 59.70% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 99,947 99,942 99,396 101,034 100,006 96,924 94,782 3.58%
NOSH 75,718 75,714 75,874 75,398 75,193 75,135 75,223 0.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.80% 2.88% 3.70% 3.94% 7.63% 7.15% 7.84% -
ROE 2.90% 3.18% 2.44% 1.22% 9.73% 7.17% 5.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 212.20 145.78 86.54 41.39 169.63 129.42 85.48 82.83%
EPS 3.83 4.20 3.20 1.63 12.94 9.25 6.70 -31.00%
DPS 4.50 4.50 4.50 0.00 4.00 4.00 4.00 8.13%
NAPS 1.32 1.32 1.31 1.34 1.33 1.29 1.26 3.13%
Adjusted Per Share Value based on latest NOSH - 75,398
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.05 31.63 18.82 8.94 36.56 27.87 18.43 83.62%
EPS 0.83 0.91 0.70 0.35 2.79 1.99 1.44 -30.62%
DPS 0.98 0.98 0.98 0.00 0.86 0.86 0.86 9.05%
NAPS 0.2865 0.2864 0.2849 0.2896 0.2866 0.2778 0.2716 3.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.63 0.67 0.69 0.81 0.77 0.78 0.69 -
P/RPS 0.30 0.46 0.80 1.96 0.45 0.60 0.81 -48.27%
P/EPS 16.45 15.95 21.56 49.69 5.95 8.43 10.30 36.43%
EY 6.08 6.27 4.64 2.01 16.81 11.86 9.71 -26.70%
DY 7.14 6.72 6.52 0.00 5.19 5.13 5.80 14.79%
P/NAPS 0.48 0.51 0.53 0.60 0.58 0.60 0.55 -8.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 20/05/04 27/02/04 19/11/03 07/08/03 -
Price 0.58 0.63 0.64 0.71 0.79 0.76 0.79 -
P/RPS 0.27 0.43 0.74 1.72 0.47 0.59 0.92 -55.67%
P/EPS 15.14 15.00 20.00 43.56 6.11 8.22 11.79 18.05%
EY 6.60 6.67 5.00 2.30 16.38 12.17 8.48 -15.32%
DY 7.76 7.14 7.03 0.00 5.06 5.26 5.06 32.81%
P/NAPS 0.44 0.48 0.49 0.53 0.59 0.59 0.63 -21.19%

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