[SCIENTX] QoQ TTM Result on 31-Jan-2004 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 135.99%
YoY- 236.21%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 382,984 341,830 311,139 276,881 261,709 250,088 241,264 35.88%
PBT 28,462 24,080 22,546 19,209 12,202 10,478 8,144 129.42%
Tax -8,884 -7,480 -8,135 -7,287 -7,150 -6,871 -6,153 27.60%
NP 19,578 16,600 14,411 11,922 5,052 3,607 1,991 355.81%
-
NP to SH 19,578 16,600 14,411 11,922 5,052 3,607 1,991 355.81%
-
Tax Rate 31.21% 31.06% 36.08% 37.94% 58.60% 65.58% 75.55% -
Total Cost 363,406 325,230 296,728 264,959 256,657 246,481 239,273 31.96%
-
Net Worth 246,175 241,641 277,932 268,994 264,970 247,173 268,058 -5.49%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 246,175 241,641 277,932 268,994 264,970 247,173 268,058 -5.49%
NOSH 61,853 61,800 61,762 61,837 61,764 61,793 61,764 0.09%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 5.11% 4.86% 4.63% 4.31% 1.93% 1.44% 0.83% -
ROE 7.95% 6.87% 5.19% 4.43% 1.91% 1.46% 0.74% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 619.18 553.12 503.76 447.75 423.72 404.72 390.62 35.75%
EPS 31.65 26.86 23.33 19.28 8.18 5.84 3.22 355.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.91 4.50 4.35 4.29 4.00 4.34 -5.58%
Adjusted Per Share Value based on latest NOSH - 61,837
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 24.69 22.04 20.06 17.85 16.87 16.12 15.55 35.91%
EPS 1.26 1.07 0.93 0.77 0.33 0.23 0.13 351.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1558 0.1792 0.1734 0.1708 0.1593 0.1728 -5.49%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.47 0.53 0.51 0.50 0.51 0.52 0.40 -
P/RPS 0.08 0.10 0.10 0.11 0.12 0.13 0.10 -13.76%
P/EPS 1.48 1.97 2.19 2.59 6.24 8.91 12.41 -75.61%
EY 67.35 50.68 45.75 38.56 16.04 11.23 8.06 309.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.11 0.11 0.12 0.13 0.09 21.03%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 14/12/04 20/09/04 23/06/04 24/03/04 19/12/03 22/09/03 25/06/03 -
Price 0.54 0.53 0.49 0.51 0.50 0.48 0.42 -
P/RPS 0.09 0.10 0.10 0.11 0.12 0.12 0.11 -12.46%
P/EPS 1.71 1.97 2.10 2.65 6.11 8.22 13.03 -74.01%
EY 58.62 50.68 47.62 37.80 16.36 12.16 7.68 285.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.11 0.12 0.12 0.12 0.10 25.01%

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