[SCIPACK] QoQ 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- -16.88%
YoY- 128.53%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 32,877 29,132 27,249 26,614 27,370 26,948 24,300 22.30%
PBT 3,849 2,816 2,215 2,286 2,661 2,420 1,813 65.10%
Tax -1,418 -588 -501 -163 -107 -107 -453 113.83%
NP 2,431 2,228 1,714 2,123 2,554 2,313 1,360 47.23%
-
NP to SH 2,431 2,228 1,714 2,123 2,554 2,313 1,360 47.23%
-
Tax Rate 36.84% 20.88% 22.62% 7.13% 4.02% 4.42% 24.99% -
Total Cost 30,446 26,904 25,535 24,491 24,816 24,635 22,940 20.74%
-
Net Worth 95,004 93,721 92,377 84,920 81,217 89,050 102,679 -5.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 95,004 93,721 92,377 84,920 81,217 89,050 102,679 -5.04%
NOSH 55,885 56,120 55,649 53,075 51,080 57,825 68,000 -12.25%
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 7.39% 7.65% 6.29% 7.98% 9.33% 8.58% 5.60% -
ROE 2.56% 2.38% 1.86% 2.50% 3.14% 2.60% 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 58.83 51.91 48.97 50.14 53.58 46.60 35.74 39.36%
EPS 4.35 3.97 3.08 4.00 5.00 4.00 2.00 67.79%
DPS 0.00 0.00 0.00 0.00 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 9.42 8.35 7.81 7.63 7.84 7.72 6.96 22.33%
EPS 0.70 0.64 0.49 0.61 0.73 0.66 0.39 47.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2723 0.2686 0.2648 0.2434 0.2328 0.2552 0.2943 -5.04%
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 1.34 1.73 1.82 1.79 1.33 1.65 1.85 -19.33%
P/EPS 18.16 22.67 28.90 22.50 14.20 19.25 33.00 -32.82%
EY 5.51 4.41 3.46 4.44 7.04 5.19 3.03 48.92%
DY 0.00 0.00 0.00 0.00 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 1.34 1.73 1.82 1.77 1.53 1.61 1.87 -19.90%
P/EPS 18.16 22.67 28.90 22.25 16.40 18.75 33.50 -33.49%
EY 5.51 4.41 3.46 4.49 6.10 5.33 2.99 50.25%
DY 0.00 0.00 0.00 0.00 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