[SCIPACK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 54.35%
YoY- -119.28%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 198,616 200,106 198,052 201,387 195,211 175,375 160,677 15.22%
PBT 7,722 5,226 3,351 884 -755 1,583 4,462 44.29%
Tax -793 -1,131 -1,132 -1,927 -1,723 -1,386 -1,562 -36.43%
NP 6,929 4,095 2,219 -1,043 -2,478 197 2,900 79.00%
-
NP to SH 6,718 3,879 2,056 -1,149 -2,517 185 2,900 75.34%
-
Tax Rate 10.27% 21.64% 33.78% 217.99% - 87.56% 35.01% -
Total Cost 191,687 196,011 195,833 202,430 197,689 175,178 157,777 13.89%
-
Net Worth 76,059 75,901 75,954 97,742 95,645 98,561 99,535 -16.45%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,519 1,519 1,519 - - 3,414 3,414 -41.80%
Div Payout % 22.61% 39.16% 73.89% - - 1,845.88% 117.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,059 75,901 75,954 97,742 95,645 98,561 99,535 -16.45%
NOSH 76,059 75,901 75,954 75,769 75,909 75,816 75,405 0.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.49% 2.05% 1.12% -0.52% -1.27% 0.11% 1.80% -
ROE 8.83% 5.11% 2.71% -1.18% -2.63% 0.19% 2.91% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 261.13 263.64 260.75 265.79 257.16 231.32 213.08 14.56%
EPS 8.83 5.11 2.71 -1.52 -3.32 0.24 3.85 74.17%
DPS 2.00 2.00 2.00 0.00 0.00 4.50 4.50 -41.84%
NAPS 1.00 1.00 1.00 1.29 1.26 1.30 1.32 -16.93%
Adjusted Per Share Value based on latest NOSH - 75,769
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.92 57.35 56.76 57.72 55.95 50.26 46.05 15.21%
EPS 1.93 1.11 0.59 -0.33 -0.72 0.05 0.83 75.78%
DPS 0.44 0.44 0.44 0.00 0.00 0.98 0.98 -41.45%
NAPS 0.218 0.2175 0.2177 0.2801 0.2741 0.2825 0.2853 -16.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.35 0.33 0.29 0.32 0.45 0.52 0.63 -
P/RPS 0.13 0.13 0.11 0.12 0.17 0.22 0.30 -42.82%
P/EPS 3.96 6.46 10.71 -21.10 -13.57 213.11 16.38 -61.29%
EY 25.24 15.49 9.33 -4.74 -7.37 0.47 6.10 158.40%
DY 5.71 6.06 6.90 0.00 0.00 8.65 7.14 -13.87%
P/NAPS 0.35 0.33 0.29 0.25 0.36 0.40 0.48 -19.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 24/02/06 24/11/05 26/08/05 19/05/05 25/02/05 -
Price 0.30 0.35 0.30 0.29 0.40 0.48 0.58 -
P/RPS 0.11 0.13 0.12 0.11 0.16 0.21 0.27 -45.13%
P/EPS 3.40 6.85 11.08 -19.12 -12.06 196.71 15.08 -63.05%
EY 29.44 14.60 9.02 -5.23 -8.29 0.51 6.63 170.89%
DY 6.67 5.71 6.67 0.00 0.00 9.38 7.76 -9.62%
P/NAPS 0.30 0.35 0.30 0.22 0.32 0.37 0.44 -22.58%

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