[SCIPACK] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -51.33%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 201,387 195,211 175,375 160,677 140,681 128,909 126,842 36.05%
PBT 884 -755 1,583 4,462 7,565 8,725 10,034 -80.17%
Tax -1,927 -1,723 -1,386 -1,562 -1,606 -1,607 -1,688 9.22%
NP -1,043 -2,478 197 2,900 5,959 7,118 8,346 -
-
NP to SH -1,149 -2,517 185 2,900 5,959 7,118 8,346 -
-
Tax Rate 217.99% - 87.56% 35.01% 21.23% 18.42% 16.82% -
Total Cost 202,430 197,689 175,178 157,777 134,722 121,791 118,496 42.85%
-
Net Worth 97,742 95,645 98,561 99,535 100,133 99,410 101,034 -2.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 3,414 3,414 3,414 3,414 3,033 -
Div Payout % - - 1,845.88% 117.75% 57.31% 47.98% 36.35% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 97,742 95,645 98,561 99,535 100,133 99,410 101,034 -2.18%
NOSH 75,769 75,909 75,816 75,405 75,858 75,886 75,398 0.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.52% -1.27% 0.11% 1.80% 4.24% 5.52% 6.58% -
ROE -1.18% -2.63% 0.19% 2.91% 5.95% 7.16% 8.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 265.79 257.16 231.32 213.08 185.45 169.87 168.23 35.61%
EPS -1.52 -3.32 0.24 3.85 7.86 9.38 11.07 -
DPS 0.00 0.00 4.50 4.50 4.50 4.50 4.00 -
NAPS 1.29 1.26 1.30 1.32 1.32 1.31 1.34 -2.50%
Adjusted Per Share Value based on latest NOSH - 75,405
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.72 55.95 50.26 46.05 40.32 36.95 36.35 36.06%
EPS -0.33 -0.72 0.05 0.83 1.71 2.04 2.39 -
DPS 0.00 0.00 0.98 0.98 0.98 0.98 0.87 -
NAPS 0.2801 0.2741 0.2825 0.2853 0.287 0.2849 0.2896 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.45 0.52 0.63 0.67 0.69 0.81 -
P/RPS 0.12 0.17 0.22 0.30 0.36 0.41 0.48 -60.28%
P/EPS -21.10 -13.57 213.11 16.38 8.53 7.36 7.32 -
EY -4.74 -7.37 0.47 6.10 11.72 13.59 13.67 -
DY 0.00 0.00 8.65 7.14 6.72 6.52 4.94 -
P/NAPS 0.25 0.36 0.40 0.48 0.51 0.53 0.60 -44.18%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 19/05/05 25/02/05 26/11/04 26/08/04 20/05/04 -
Price 0.29 0.40 0.48 0.58 0.63 0.64 0.71 -
P/RPS 0.11 0.16 0.21 0.27 0.34 0.38 0.42 -59.03%
P/EPS -19.12 -12.06 196.71 15.08 8.02 6.82 6.41 -
EY -5.23 -8.29 0.51 6.63 12.47 14.66 15.59 -
DY 0.00 0.00 9.38 7.76 7.14 7.03 5.63 -
P/NAPS 0.22 0.32 0.37 0.44 0.48 0.49 0.53 -44.32%

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