[SCIPACK] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -52.27%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 56,670 54,014 55,763 50,718 46,993 54,038 47,468 12.47%
PBT 2,144 1,832 3,187 1,847 3,348 3,218 1,131 52.87%
Tax 26 -245 -457 -24 275 -346 -74 -
NP 2,170 1,587 2,730 1,823 3,623 2,872 1,057 61.17%
-
NP to SH 2,270 1,500 2,669 1,716 3,595 2,740 1,005 71.72%
-
Tax Rate -1.21% 13.37% 14.34% 1.30% -8.21% 10.75% 6.54% -
Total Cost 54,500 52,427 53,033 48,895 43,370 51,166 46,411 11.25%
-
Net Worth 113,879 111,363 109,944 112,375 109,973 107,019 104,306 6.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 4,550 - - -
Div Payout % - - - - 126.58% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 113,879 111,363 109,944 112,375 109,973 107,019 104,306 6.00%
NOSH 75,919 75,757 75,823 75,929 75,843 75,900 76,136 -0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.83% 2.94% 4.90% 3.59% 7.71% 5.31% 2.23% -
ROE 1.99% 1.35% 2.43% 1.53% 3.27% 2.56% 0.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.64 71.30 73.54 66.80 61.96 71.20 62.35 12.68%
EPS 2.99 1.98 3.52 2.26 4.74 3.61 1.32 72.05%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.50 1.47 1.45 1.48 1.45 1.41 1.37 6.20%
Adjusted Per Share Value based on latest NOSH - 75,929
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.24 15.48 15.98 14.54 13.47 15.49 13.60 12.49%
EPS 0.65 0.43 0.76 0.49 1.03 0.79 0.29 70.84%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.3264 0.3192 0.3151 0.3221 0.3152 0.3067 0.2989 6.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.40 0.44 0.40 0.41 0.51 0.52 -
P/RPS 0.44 0.56 0.60 0.60 0.66 0.72 0.83 -34.37%
P/EPS 11.04 20.20 12.50 17.70 8.65 14.13 39.39 -57.00%
EY 9.06 4.95 8.00 5.65 11.56 7.08 2.54 132.55%
DY 0.00 0.00 0.00 0.00 14.63 0.00 0.00 -
P/NAPS 0.22 0.27 0.30 0.27 0.28 0.36 0.38 -30.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 19/11/08 28/08/08 21/05/08 25/02/08 29/11/07 23/08/07 -
Price 0.35 0.34 0.35 0.52 0.40 0.45 0.50 -
P/RPS 0.47 0.48 0.48 0.78 0.65 0.63 0.80 -29.74%
P/EPS 11.71 17.17 9.94 23.01 8.44 12.47 37.88 -54.11%
EY 8.54 5.82 10.06 4.35 11.85 8.02 2.64 117.95%
DY 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.35 0.28 0.32 0.36 -25.71%

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