[SCIENTX] YoY Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 13966.67%
YoY- -73.81%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 575,438 499,512 322,324 240,922 184,404 168,969 171,394 22.35%
PBT 43,716 35,166 23,617 7,528 10,338 10,753 23,181 11.14%
Tax -7,578 -13,886 -7,524 -5,840 -3,894 -4,056 -8,500 -1.89%
NP 36,137 21,280 16,093 1,688 6,444 6,697 14,681 16.19%
-
NP to SH 26,773 21,280 16,093 1,688 6,444 6,697 14,681 10.52%
-
Tax Rate 17.33% 39.49% 31.86% 77.58% 37.67% 37.72% 36.67% -
Total Cost 539,301 478,232 306,230 239,234 177,960 162,272 156,713 22.86%
-
Net Worth 248,899 250,013 278,110 268,021 268,225 184,505 171,507 6.40%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 13,274 4,125 - - - - - -
Div Payout % 49.58% 19.39% - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 248,899 250,013 278,110 268,021 268,225 184,505 171,507 6.40%
NOSH 62,224 61,884 61,802 61,756 61,803 61,707 59,551 0.73%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 6.28% 4.26% 4.99% 0.70% 3.49% 3.96% 8.57% -
ROE 10.76% 8.51% 5.79% 0.63% 2.40% 3.63% 8.56% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 924.77 807.17 521.54 390.12 298.37 273.82 287.81 21.46%
EPS 14.35 34.39 26.04 2.73 10.43 10.85 24.65 -8.61%
DPS 21.33 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.04 4.50 4.34 4.34 2.99 2.88 5.62%
Adjusted Per Share Value based on latest NOSH - 61,764
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 37.09 32.20 20.78 15.53 11.89 10.89 11.05 22.35%
EPS 1.73 1.37 1.04 0.11 0.42 0.43 0.95 10.50%
DPS 0.86 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1612 0.1793 0.1728 0.1729 0.1189 0.1106 6.38%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.72 0.67 0.51 0.40 0.51 0.47 1.31 -
P/RPS 0.08 0.08 0.10 0.10 0.17 0.17 0.46 -25.27%
P/EPS 1.67 1.95 1.96 14.63 4.89 4.33 5.31 -17.52%
EY 59.76 51.32 51.06 6.83 20.44 23.09 18.82 21.22%
DY 29.63 9.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.11 0.09 0.12 0.16 0.45 -14.15%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/06/06 28/06/05 23/06/04 25/06/03 25/06/02 08/06/01 26/06/00 -
Price 0.70 0.65 0.49 0.42 0.46 0.52 1.02 -
P/RPS 0.08 0.08 0.09 0.11 0.15 0.19 0.35 -21.79%
P/EPS 1.63 1.89 1.88 15.37 4.41 4.79 4.14 -14.38%
EY 61.47 52.90 53.14 6.51 22.67 20.87 24.17 16.82%
DY 30.48 10.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.11 0.10 0.11 0.17 0.35 -10.48%

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