[SCIPACK] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 278.94%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 202,488 198,616 200,106 198,052 201,387 195,211 175,375 10.04%
PBT 7,829 7,722 5,226 3,351 884 -755 1,583 189.99%
Tax -987 -793 -1,131 -1,132 -1,927 -1,723 -1,386 -20.23%
NP 6,842 6,929 4,095 2,219 -1,043 -2,478 197 962.20%
-
NP to SH 6,582 6,718 3,879 2,056 -1,149 -2,517 185 979.39%
-
Tax Rate 12.61% 10.27% 21.64% 33.78% 217.99% - 87.56% -
Total Cost 195,646 191,687 196,011 195,833 202,430 197,689 175,178 7.63%
-
Net Worth 75,990 76,059 75,901 75,954 97,742 95,645 98,561 -15.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,519 1,519 1,519 1,519 - - 3,414 -41.68%
Div Payout % 23.08% 22.61% 39.16% 73.89% - - 1,845.88% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 75,990 76,059 75,901 75,954 97,742 95,645 98,561 -15.90%
NOSH 75,990 76,059 75,901 75,954 75,769 75,909 75,816 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.38% 3.49% 2.05% 1.12% -0.52% -1.27% 0.11% -
ROE 8.66% 8.83% 5.11% 2.71% -1.18% -2.63% 0.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 266.46 261.13 263.64 260.75 265.79 257.16 231.32 9.87%
EPS 8.66 8.83 5.11 2.71 -1.52 -3.32 0.24 989.57%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 4.50 -41.73%
NAPS 1.00 1.00 1.00 1.00 1.29 1.26 1.30 -16.03%
Adjusted Per Share Value based on latest NOSH - 75,954
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.03 56.92 57.35 56.76 57.72 55.95 50.26 10.04%
EPS 1.89 1.93 1.11 0.59 -0.33 -0.72 0.05 1023.83%
DPS 0.44 0.44 0.44 0.44 0.00 0.00 0.98 -41.33%
NAPS 0.2178 0.218 0.2175 0.2177 0.2801 0.2741 0.2825 -15.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.30 0.35 0.33 0.29 0.32 0.45 0.52 -
P/RPS 0.11 0.13 0.13 0.11 0.12 0.17 0.22 -36.97%
P/EPS 3.46 3.96 6.46 10.71 -21.10 -13.57 213.11 -93.57%
EY 28.87 25.24 15.49 9.33 -4.74 -7.37 0.47 1452.90%
DY 6.67 5.71 6.06 6.90 0.00 0.00 8.65 -15.89%
P/NAPS 0.30 0.35 0.33 0.29 0.25 0.36 0.40 -17.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 18/05/06 24/02/06 24/11/05 26/08/05 19/05/05 -
Price 0.35 0.30 0.35 0.30 0.29 0.40 0.48 -
P/RPS 0.13 0.11 0.13 0.12 0.11 0.16 0.21 -27.34%
P/EPS 4.04 3.40 6.85 11.08 -19.12 -12.06 196.71 -92.48%
EY 24.75 29.44 14.60 9.02 -5.23 -8.29 0.51 1227.32%
DY 5.71 6.67 5.71 6.67 0.00 0.00 9.38 -28.15%
P/NAPS 0.35 0.30 0.35 0.30 0.22 0.32 0.37 -3.63%

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