[SCIPACK] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.43%
YoY- -6.42%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,468 53,910 54,451 54,759 52,806 47,957 46,966 0.71%
PBT 1,131 1,502 2,220 2,671 1,807 479 2,872 -46.36%
Tax -74 -71 -381 -572 -449 -77 111 -
NP 1,057 1,431 1,839 2,099 1,358 402 2,983 -50.02%
-
NP to SH 1,005 1,345 1,772 1,983 1,336 337 2,926 -51.05%
-
Tax Rate 6.54% 4.73% 17.16% 21.42% 24.85% 16.08% -3.86% -
Total Cost 46,411 52,479 52,612 52,660 51,448 47,555 43,983 3.65%
-
Net Worth 104,306 106,384 104,951 75,990 76,059 75,901 75,954 23.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,042 - - - 1,519 -
Div Payout % - - 171.67% - - - 51.92% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 104,306 106,384 104,951 75,990 76,059 75,901 75,954 23.62%
NOSH 76,136 75,988 76,051 75,990 76,059 75,901 75,954 0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.23% 2.65% 3.38% 3.83% 2.57% 0.84% 6.35% -
ROE 0.96% 1.26% 1.69% 2.61% 1.76% 0.44% 3.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.35 70.94 71.60 72.06 69.43 63.18 61.83 0.56%
EPS 1.32 1.77 2.33 2.61 1.76 0.44 3.86 -51.19%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 1.37 1.40 1.38 1.00 1.00 1.00 1.00 23.42%
Adjusted Per Share Value based on latest NOSH - 75,990
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.60 15.45 15.61 15.69 15.13 13.74 13.46 0.69%
EPS 0.29 0.39 0.51 0.57 0.38 0.10 0.84 -50.88%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.44 -
NAPS 0.2989 0.3049 0.3008 0.2178 0.218 0.2175 0.2177 23.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.41 0.35 0.30 0.35 0.33 0.29 -
P/RPS 0.83 0.58 0.49 0.42 0.50 0.52 0.47 46.25%
P/EPS 39.39 23.16 15.02 11.50 19.93 74.33 7.53 202.25%
EY 2.54 4.32 6.66 8.70 5.02 1.35 13.28 -66.90%
DY 0.00 0.00 11.43 0.00 0.00 0.00 6.90 -
P/NAPS 0.38 0.29 0.25 0.30 0.35 0.33 0.29 19.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 23/05/07 27/02/07 23/11/06 24/08/06 18/05/06 24/02/06 -
Price 0.50 0.52 0.41 0.35 0.30 0.35 0.30 -
P/RPS 0.80 0.73 0.57 0.49 0.43 0.55 0.49 38.77%
P/EPS 37.88 29.38 17.60 13.41 17.08 78.83 7.79 187.85%
EY 2.64 3.40 5.68 7.46 5.86 1.27 12.84 -65.26%
DY 0.00 0.00 9.76 0.00 0.00 0.00 6.67 -
P/NAPS 0.36 0.37 0.30 0.35 0.30 0.35 0.30 12.96%

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