[SCIENTX] QoQ TTM Result on 31-Oct-2002 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -8.13%
YoY- 65.49%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 250,088 241,264 227,936 217,076 199,772 179,822 166,572 31.21%
PBT 10,478 8,144 8,402 10,239 10,253 8,974 6,866 32.65%
Tax -6,871 -6,153 -4,856 -5,132 -4,694 -3,855 -3,597 54.13%
NP 3,607 1,991 3,546 5,107 5,559 5,119 3,269 6.79%
-
NP to SH 3,607 1,991 3,546 5,107 5,559 5,119 3,269 6.79%
-
Tax Rate 65.58% 75.55% 57.80% 50.12% 45.78% 42.96% 52.39% -
Total Cost 246,481 239,273 224,390 211,969 194,213 174,703 163,303 31.68%
-
Net Worth 247,173 268,058 267,054 270,056 246,588 268,507 265,036 -4.55%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 247,173 268,058 267,054 270,056 246,588 268,507 265,036 -4.55%
NOSH 61,793 61,764 61,818 61,797 61,647 61,868 61,636 0.17%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 1.44% 0.83% 1.56% 2.35% 2.78% 2.85% 1.96% -
ROE 1.46% 0.74% 1.33% 1.89% 2.25% 1.91% 1.23% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 404.72 390.62 368.72 351.27 324.06 290.65 270.25 30.99%
EPS 5.84 3.22 5.74 8.26 9.02 8.27 5.30 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.34 4.32 4.37 4.00 4.34 4.30 -4.71%
Adjusted Per Share Value based on latest NOSH - 61,797
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 16.12 15.55 14.69 13.99 12.88 11.59 10.74 31.18%
EPS 0.23 0.13 0.23 0.33 0.36 0.33 0.21 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1728 0.1722 0.1741 0.159 0.1731 0.1709 -4.59%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.52 0.40 0.41 0.44 0.47 0.51 0.51 -
P/RPS 0.13 0.10 0.11 0.13 0.15 0.18 0.19 -22.40%
P/EPS 8.91 12.41 7.15 5.32 5.21 6.16 9.62 -4.99%
EY 11.23 8.06 13.99 18.78 19.19 16.22 10.40 5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.09 0.09 0.10 0.12 0.12 0.12 5.49%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 22/09/03 25/06/03 20/03/03 19/12/02 24/09/02 25/06/02 25/03/02 -
Price 0.48 0.42 0.39 0.44 0.44 0.46 0.49 -
P/RPS 0.12 0.11 0.11 0.13 0.14 0.16 0.18 -23.74%
P/EPS 8.22 13.03 6.80 5.32 4.88 5.56 9.24 -7.52%
EY 12.16 7.68 14.71 18.78 20.49 17.99 10.82 8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.10 0.09 0.10 0.11 0.11 0.11 5.98%

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