[SCIENTX] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 17.94%
YoY- 287.53%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 507,574 474,721 437,418 382,984 341,830 311,139 276,881 49.84%
PBT 36,102 32,742 30,765 28,462 24,080 22,546 19,209 52.35%
Tax -10,585 -12,252 -11,607 -8,884 -7,480 -8,135 -7,287 28.29%
NP 25,517 20,490 19,158 19,578 16,600 14,411 11,922 66.15%
-
NP to SH 23,110 20,490 19,158 19,578 16,600 14,411 11,922 55.52%
-
Tax Rate 29.32% 37.42% 37.73% 31.21% 31.06% 36.08% 37.94% -
Total Cost 482,057 454,231 418,260 363,406 325,230 296,728 264,959 49.08%
-
Net Worth 255,666 250,027 248,250 246,175 241,641 277,932 268,994 -3.33%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 10,522 3,094 - - - - - -
Div Payout % 45.53% 15.10% - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 255,666 250,027 248,250 246,175 241,641 277,932 268,994 -3.33%
NOSH 61,904 61,887 61,907 61,853 61,800 61,762 61,837 0.07%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.03% 4.32% 4.38% 5.11% 4.86% 4.63% 4.31% -
ROE 9.04% 8.20% 7.72% 7.95% 6.87% 5.19% 4.43% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 819.93 767.07 706.56 619.18 553.12 503.76 447.75 49.73%
EPS 37.33 33.11 30.95 31.65 26.86 23.33 19.28 55.40%
DPS 17.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.04 4.01 3.98 3.91 4.50 4.35 -3.40%
Adjusted Per Share Value based on latest NOSH - 61,853
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 32.72 30.60 28.20 24.69 22.04 20.06 17.85 49.83%
EPS 1.49 1.32 1.23 1.26 1.07 0.93 0.77 55.34%
DPS 0.68 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1612 0.16 0.1587 0.1558 0.1792 0.1734 -3.33%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.68 0.67 0.53 0.47 0.53 0.51 0.50 -
P/RPS 0.08 0.09 0.08 0.08 0.10 0.10 0.11 -19.14%
P/EPS 1.82 2.02 1.71 1.48 1.97 2.19 2.59 -20.97%
EY 54.90 49.42 58.39 67.35 50.68 45.75 38.56 26.58%
DY 25.00 7.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.13 0.12 0.14 0.11 0.11 28.40%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 28/06/05 29/03/05 14/12/04 20/09/04 23/06/04 24/03/04 -
Price 0.64 0.65 0.76 0.54 0.53 0.49 0.51 -
P/RPS 0.08 0.08 0.11 0.09 0.10 0.10 0.11 -19.14%
P/EPS 1.71 1.96 2.46 1.71 1.97 2.10 2.65 -25.34%
EY 58.33 50.94 40.72 58.62 50.68 47.62 37.80 33.57%
DY 26.56 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.19 0.14 0.14 0.11 0.12 16.05%

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