[SCIENTX] YoY Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 113.68%
YoY- -38.68%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 586,316 507,572 341,149 250,088 198,936 168,142 178,310 21.93%
PBT 44,144 35,984 22,959 10,479 10,312 8,016 23,598 10.99%
Tax -7,078 -3,368 -6,255 -6,872 -4,430 -2,590 -7,432 -0.80%
NP 37,066 32,616 16,704 3,607 5,882 5,426 16,166 14.82%
-
NP to SH 28,199 23,118 16,704 3,607 5,882 5,426 16,166 9.71%
-
Tax Rate 16.03% 9.36% 27.24% 65.58% 42.96% 32.31% 31.49% -
Total Cost 549,250 474,956 324,445 246,481 193,054 162,716 162,144 22.53%
-
Net Worth 85,592 235,184 241,117 263,258 267,532 263,598 175,334 -11.26%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 19,367 10,521 4,327 3,707 - - - -
Div Payout % 68.68% 45.51% 25.91% 102.80% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 85,592 235,184 241,117 263,258 267,532 263,598 175,334 -11.26%
NOSH 62,476 61,890 61,824 61,797 61,785 61,732 60,046 0.66%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 6.32% 6.43% 4.90% 1.44% 2.96% 3.23% 9.07% -
ROE 32.95% 9.83% 6.93% 1.37% 2.20% 2.06% 9.22% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 938.46 820.11 551.80 404.69 321.98 272.37 296.95 21.12%
EPS 15.05 37.35 27.02 5.84 9.52 8.79 26.96 -9.25%
DPS 31.00 17.00 7.00 6.00 0.00 0.00 0.00 -
NAPS 1.37 3.80 3.90 4.26 4.33 4.27 2.92 -11.84%
Adjusted Per Share Value based on latest NOSH - 61,793
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 37.67 32.61 21.92 16.07 12.78 10.80 11.46 21.92%
EPS 1.81 1.49 1.07 0.23 0.38 0.35 1.04 9.67%
DPS 1.24 0.68 0.28 0.24 0.00 0.00 0.00 -
NAPS 0.055 0.1511 0.1549 0.1692 0.1719 0.1694 0.1127 -11.26%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.65 0.68 0.53 0.52 0.47 0.52 1.48 -
P/RPS 0.07 0.08 0.10 0.13 0.15 0.19 0.50 -27.93%
P/EPS 1.44 1.82 1.96 8.91 4.94 5.92 5.50 -20.00%
EY 69.44 54.93 50.98 11.22 20.26 16.90 18.19 25.00%
DY 47.69 25.00 13.21 11.54 0.00 0.00 0.00 -
P/NAPS 0.47 0.18 0.14 0.12 0.11 0.12 0.51 -1.35%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 27/09/05 20/09/04 22/09/03 24/09/02 21/09/01 28/09/00 -
Price 0.71 0.64 0.53 0.48 0.44 0.43 0.74 -
P/RPS 0.08 0.08 0.10 0.12 0.14 0.16 0.25 -17.28%
P/EPS 1.57 1.71 1.96 8.22 4.62 4.89 2.75 -8.91%
EY 63.57 58.36 50.98 12.16 21.64 20.44 36.38 9.74%
DY 43.66 26.56 13.21 12.50 0.00 0.00 0.00 -
P/NAPS 0.52 0.17 0.14 0.11 0.10 0.10 0.25 12.97%

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