[SCIENTX] QoQ TTM Result on 30-Apr-2005 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 6.95%
YoY- 42.18%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 560,764 539,884 507,574 474,721 437,418 382,984 341,830 38.97%
PBT 40,369 38,752 36,102 32,742 30,765 28,462 24,080 40.98%
Tax -7,444 -9,112 -10,585 -12,252 -11,607 -8,884 -7,480 -0.32%
NP 32,925 29,640 25,517 20,490 19,158 19,578 16,600 57.66%
-
NP to SH 25,670 24,973 23,110 20,490 19,158 19,578 16,600 33.61%
-
Tax Rate 18.44% 23.51% 29.32% 37.42% 37.73% 31.21% 31.06% -
Total Cost 527,839 510,244 482,057 454,231 418,260 363,406 325,230 37.98%
-
Net Worth 353,687 247,681 255,666 250,027 248,250 246,175 241,641 28.82%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 14,240 17,334 10,522 3,094 - - - -
Div Payout % 55.48% 69.41% 45.53% 15.10% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 353,687 247,681 255,666 250,027 248,250 246,175 241,641 28.82%
NOSH 61,941 61,920 61,904 61,887 61,907 61,853 61,800 0.15%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.87% 5.49% 5.03% 4.32% 4.38% 5.11% 4.86% -
ROE 7.26% 10.08% 9.04% 8.20% 7.72% 7.95% 6.87% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 905.31 871.90 819.93 767.07 706.56 619.18 553.12 38.75%
EPS 41.44 40.33 37.33 33.11 30.95 31.65 26.86 33.41%
DPS 23.00 28.00 17.00 5.00 0.00 0.00 0.00 -
NAPS 5.71 4.00 4.13 4.04 4.01 3.98 3.91 28.62%
Adjusted Per Share Value based on latest NOSH - 61,887
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 36.15 34.80 32.72 30.60 28.20 24.69 22.04 38.95%
EPS 1.65 1.61 1.49 1.32 1.23 1.26 1.07 33.36%
DPS 0.92 1.12 0.68 0.20 0.00 0.00 0.00 -
NAPS 0.228 0.1597 0.1648 0.1612 0.16 0.1587 0.1558 28.80%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.70 0.64 0.68 0.67 0.53 0.47 0.53 -
P/RPS 0.08 0.07 0.08 0.09 0.08 0.08 0.10 -13.78%
P/EPS 1.69 1.59 1.82 2.02 1.71 1.48 1.97 -9.69%
EY 59.20 63.02 54.90 49.42 58.39 67.35 50.68 10.88%
DY 32.86 43.75 25.00 7.46 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.16 0.17 0.13 0.12 0.14 -9.74%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 21/03/06 20/12/05 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 -
Price 0.70 0.67 0.64 0.65 0.76 0.54 0.53 -
P/RPS 0.08 0.08 0.08 0.08 0.11 0.09 0.10 -13.78%
P/EPS 1.69 1.66 1.71 1.96 2.46 1.71 1.97 -9.69%
EY 59.20 60.20 58.33 50.94 40.72 58.62 50.68 10.88%
DY 32.86 41.79 26.56 7.69 0.00 0.00 0.00 -
P/NAPS 0.12 0.17 0.15 0.16 0.19 0.14 0.14 -9.74%

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