[SCIPACK] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -37.36%
YoY- -60.68%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 54,296 45,903 50,301 44,711 34,460 31,205 30,305 47.56%
PBT -689 -1,396 405 925 1,649 1,483 3,508 -
Tax -787 -78 -684 -174 -450 -254 -728 5.33%
NP -1,476 -1,474 -279 751 1,199 1,229 2,780 -
-
NP to SH -1,503 -1,486 -279 751 1,199 1,229 2,780 -
-
Tax Rate - - 168.89% 18.81% 27.29% 17.13% 20.75% -
Total Cost 55,772 47,377 50,580 43,960 33,261 29,976 27,525 60.19%
-
Net Worth 95,645 98,561 99,535 100,133 99,410 101,034 100,200 -3.05%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 3,414 - - -
Div Payout % - - - - 284.81% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 95,645 98,561 99,535 100,133 99,410 101,034 100,200 -3.05%
NOSH 75,909 75,816 75,405 75,858 75,886 75,398 75,338 0.50%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.72% -3.21% -0.55% 1.68% 3.48% 3.94% 9.17% -
ROE -1.57% -1.51% -0.28% 0.75% 1.21% 1.22% 2.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 71.53 60.55 66.71 58.94 45.41 41.39 40.22 46.84%
EPS -1.98 -1.96 -0.37 0.99 1.58 1.63 3.69 -
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.26 1.30 1.32 1.32 1.31 1.34 1.33 -3.54%
Adjusted Per Share Value based on latest NOSH - 75,858
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.56 13.16 14.42 12.81 9.88 8.94 8.69 47.50%
EPS -0.43 -0.43 -0.08 0.22 0.34 0.35 0.80 -
DPS 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2741 0.2825 0.2853 0.287 0.2849 0.2896 0.2872 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.52 0.63 0.67 0.69 0.81 0.77 -
P/RPS 0.63 0.86 0.94 1.14 1.52 1.96 1.91 -52.29%
P/EPS -22.73 -26.53 -170.27 67.68 43.67 49.69 20.87 -
EY -4.40 -3.77 -0.59 1.48 2.29 2.01 4.79 -
DY 0.00 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.36 0.40 0.48 0.51 0.53 0.60 0.58 -27.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 19/05/05 25/02/05 26/11/04 26/08/04 20/05/04 27/02/04 -
Price 0.40 0.48 0.58 0.63 0.64 0.71 0.79 -
P/RPS 0.56 0.79 0.87 1.07 1.41 1.72 1.96 -56.65%
P/EPS -20.20 -24.49 -156.76 63.64 40.51 43.56 21.41 -
EY -4.95 -4.08 -0.64 1.57 2.47 2.30 4.67 -
DY 0.00 0.00 0.00 0.00 7.03 0.00 0.00 -
P/NAPS 0.32 0.37 0.44 0.48 0.49 0.53 0.59 -33.51%

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