[SCIENTX] QoQ TTM Result on 31-Jul-2003 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 81.17%
YoY- -35.11%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 311,139 276,881 261,709 250,088 241,264 227,936 217,076 27.15%
PBT 22,546 19,209 12,202 10,478 8,144 8,402 10,239 69.33%
Tax -8,135 -7,287 -7,150 -6,871 -6,153 -4,856 -5,132 35.98%
NP 14,411 11,922 5,052 3,607 1,991 3,546 5,107 99.81%
-
NP to SH 14,411 11,922 5,052 3,607 1,991 3,546 5,107 99.81%
-
Tax Rate 36.08% 37.94% 58.60% 65.58% 75.55% 57.80% 50.12% -
Total Cost 296,728 264,959 256,657 246,481 239,273 224,390 211,969 25.16%
-
Net Worth 277,932 268,994 264,970 247,173 268,058 267,054 270,056 1.93%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 277,932 268,994 264,970 247,173 268,058 267,054 270,056 1.93%
NOSH 61,762 61,837 61,764 61,793 61,764 61,818 61,797 -0.03%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.63% 4.31% 1.93% 1.44% 0.83% 1.56% 2.35% -
ROE 5.19% 4.43% 1.91% 1.46% 0.74% 1.33% 1.89% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 503.76 447.75 423.72 404.72 390.62 368.72 351.27 27.19%
EPS 23.33 19.28 8.18 5.84 3.22 5.74 8.26 99.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.50 4.35 4.29 4.00 4.34 4.32 4.37 1.97%
Adjusted Per Share Value based on latest NOSH - 61,793
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 20.06 17.85 16.87 16.12 15.55 14.69 13.99 27.18%
EPS 0.93 0.77 0.33 0.23 0.13 0.23 0.33 99.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1792 0.1734 0.1708 0.1593 0.1728 0.1722 0.1741 1.94%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.51 0.50 0.51 0.52 0.40 0.41 0.44 -
P/RPS 0.10 0.11 0.12 0.13 0.10 0.11 0.13 -16.06%
P/EPS 2.19 2.59 6.24 8.91 12.41 7.15 5.32 -44.69%
EY 45.75 38.56 16.04 11.23 8.06 13.99 18.78 81.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.12 0.13 0.09 0.09 0.10 6.56%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 24/03/04 19/12/03 22/09/03 25/06/03 20/03/03 19/12/02 -
Price 0.49 0.51 0.50 0.48 0.42 0.39 0.44 -
P/RPS 0.10 0.11 0.12 0.12 0.11 0.11 0.13 -16.06%
P/EPS 2.10 2.65 6.11 8.22 13.03 6.80 5.32 -46.21%
EY 47.62 37.80 16.36 12.16 7.68 14.71 18.78 86.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.12 0.10 0.09 0.10 6.56%

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