[SCIENTX] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 108.55%
YoY- 138583.34%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 628,754 583,870 477,490 286,314 232,726 173,616 177,954 23.40%
PBT 49,604 44,374 35,840 22,470 5,008 8,710 13,550 24.13%
Tax -2,414 -7,800 -14,082 -5,828 -4,996 -4,670 -5,434 -12.64%
NP 47,190 36,574 21,758 16,642 12 4,040 8,116 34.07%
-
NP to SH 37,938 26,878 21,758 16,642 12 4,040 8,116 29.29%
-
Tax Rate 4.87% 17.58% 39.29% 25.94% 99.76% 53.62% 40.10% -
Total Cost 581,564 547,296 455,732 269,672 232,714 169,576 169,838 22.75%
-
Net Worth 257,556 353,625 248,150 268,917 259,200 265,626 183,443 5.81%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 2,575 19,817 - - - - - -
Div Payout % 6.79% 73.73% - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 257,556 353,625 248,150 268,917 259,200 265,626 183,443 5.81%
NOSH 64,389 61,930 61,882 61,820 60,000 61,773 61,765 0.69%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 7.51% 6.26% 4.56% 5.81% 0.01% 2.33% 4.56% -
ROE 14.73% 7.60% 8.77% 6.19% 0.00% 1.52% 4.42% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 976.49 942.78 771.60 463.14 387.88 281.05 288.11 22.54%
EPS 19.64 43.40 35.16 26.92 0.02 6.54 13.14 6.92%
DPS 4.00 32.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 5.71 4.01 4.35 4.32 4.30 2.97 5.08%
Adjusted Per Share Value based on latest NOSH - 61,837
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 40.53 37.64 30.78 18.46 15.00 11.19 11.47 23.40%
EPS 2.45 1.73 1.40 1.07 0.00 0.26 0.52 29.46%
DPS 0.17 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.228 0.16 0.1734 0.1671 0.1712 0.1183 5.80%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.13 0.70 0.53 0.50 0.41 0.51 0.56 -
P/RPS 0.12 0.07 0.07 0.11 0.11 0.18 0.19 -7.36%
P/EPS 1.92 1.61 1.51 1.86 2,050.00 7.80 4.26 -12.43%
EY 52.14 62.00 66.34 53.84 0.05 12.82 23.46 14.23%
DY 3.54 45.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.12 0.13 0.11 0.09 0.12 0.19 6.67%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 21/03/01 -
Price 1.04 0.70 0.76 0.51 0.39 0.49 0.47 -
P/RPS 0.11 0.07 0.10 0.11 0.10 0.17 0.16 -6.05%
P/EPS 1.77 1.61 2.16 1.89 1,950.00 7.49 3.58 -11.07%
EY 56.65 62.00 46.26 52.78 0.05 13.35 27.96 12.48%
DY 3.85 45.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.12 0.19 0.12 0.09 0.11 0.16 8.42%

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