[SCIENTX] QoQ Quarter Result on 31-Oct-2004 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 9.78%
YoY- 149.27%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 132,940 135,889 125,834 112,911 100,087 98,586 71,400 51.40%
PBT 9,727 8,455 9,601 8,319 6,367 6,478 7,298 21.13%
Tax -170 -3,374 -3,695 -3,346 -1,837 -2,729 -972 -68.75%
NP 9,557 5,081 5,906 4,973 4,530 3,749 6,326 31.69%
-
NP to SH 7,150 5,081 5,906 4,973 4,530 3,749 6,326 8.51%
-
Tax Rate 1.75% 39.91% 38.49% 40.22% 28.85% 42.13% 13.32% -
Total Cost 123,383 130,808 119,928 107,938 95,557 94,837 65,074 53.25%
-
Net Worth 255,666 250,027 248,250 246,175 241,641 277,932 268,994 -3.33%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 3,094 - - - - - -
Div Payout % - 60.90% - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 255,666 250,027 248,250 246,175 241,641 277,932 268,994 -3.33%
NOSH 61,904 61,887 61,907 61,853 61,800 61,762 61,837 0.07%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 7.19% 3.74% 4.69% 4.40% 4.53% 3.80% 8.86% -
ROE 2.80% 2.03% 2.38% 2.02% 1.87% 1.35% 2.35% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 214.75 219.57 203.26 182.55 161.95 159.62 115.46 51.29%
EPS 11.55 8.21 9.54 8.04 7.33 6.07 10.23 8.43%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.04 4.01 3.98 3.91 4.50 4.35 -3.40%
Adjusted Per Share Value based on latest NOSH - 61,853
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 8.57 8.76 8.11 7.28 6.45 6.36 4.60 51.46%
EPS 0.46 0.33 0.38 0.32 0.29 0.24 0.41 7.98%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1612 0.16 0.1587 0.1558 0.1792 0.1734 -3.33%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.68 0.67 0.53 0.47 0.53 0.51 0.50 -
P/RPS 0.32 0.31 0.26 0.26 0.33 0.32 0.43 -17.89%
P/EPS 5.89 8.16 5.56 5.85 7.23 8.40 4.89 13.21%
EY 16.99 12.25 18.00 17.11 13.83 11.90 20.46 -11.66%
DY 0.00 7.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.13 0.12 0.14 0.11 0.11 28.40%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 -
Price 0.64 0.65 0.76 0.54 0.53 0.49 0.51 -
P/RPS 0.30 0.30 0.37 0.30 0.33 0.31 0.44 -22.55%
P/EPS 5.54 7.92 7.97 6.72 7.23 8.07 4.99 7.22%
EY 18.05 12.63 12.55 14.89 13.83 12.39 20.06 -6.80%
DY 0.00 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.19 0.14 0.14 0.11 0.12 16.05%

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