[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2002 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -62.6%
YoY- -45.11%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 580,884 451,644 287,028 240,544 169,676 191,204 162,172 -1.34%
PBT 43,876 33,276 15,748 8,852 8,908 19,996 8,676 -1.70%
Tax -7,492 -13,384 -7,768 -6,652 -4,900 -7,100 -3,068 -0.94%
NP 36,384 19,892 7,980 2,200 4,008 12,896 5,608 -1.96%
-
NP to SH 27,344 19,892 7,980 2,200 4,008 12,896 5,608 -1.67%
-
Tax Rate 17.08% 40.22% 49.33% 75.15% 55.01% 35.51% 35.36% -
Total Cost 544,500 431,752 279,048 238,344 165,668 178,308 156,564 -1.31%
-
Net Worth 247,681 246,175 264,970 270,056 265,344 183,700 160,056 -0.46%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 27,244 - - - - - - -100.00%
Div Payout % 99.64% - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 247,681 246,175 264,970 270,056 265,344 183,700 160,056 -0.46%
NOSH 61,920 61,853 61,764 61,797 61,851 61,644 60,171 -0.03%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 6.26% 4.40% 2.78% 0.91% 2.36% 6.74% 3.46% -
ROE 11.04% 8.08% 3.01% 0.81% 1.51% 7.02% 3.50% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 938.12 730.19 464.71 389.24 274.33 310.17 269.52 -1.31%
EPS 44.16 32.16 12.92 3.56 6.48 20.92 9.32 -1.64%
DPS 44.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.00 3.98 4.29 4.37 4.29 2.98 2.66 -0.43%
Adjusted Per Share Value based on latest NOSH - 61,797
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 37.45 29.11 18.50 15.51 10.94 12.33 10.45 -1.34%
EPS 1.76 1.28 0.51 0.14 0.26 0.83 0.36 -1.67%
DPS 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1597 0.1587 0.1708 0.1741 0.171 0.1184 0.1032 -0.46%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.64 0.47 0.51 0.44 0.47 0.67 0.00 -
P/RPS 0.07 0.06 0.11 0.11 0.17 0.22 0.00 -100.00%
P/EPS 1.45 1.46 3.95 12.36 7.25 3.20 0.00 -100.00%
EY 69.00 68.43 25.33 8.09 13.79 31.22 0.00 -100.00%
DY 68.75 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.16 0.12 0.12 0.10 0.11 0.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 20/12/05 14/12/04 19/12/03 19/12/02 20/12/01 22/12/00 30/12/99 -
Price 0.67 0.54 0.50 0.44 0.52 0.55 0.00 -
P/RPS 0.07 0.07 0.11 0.11 0.19 0.18 0.00 -100.00%
P/EPS 1.52 1.68 3.87 12.36 8.02 2.63 0.00 -100.00%
EY 65.91 59.56 25.84 8.09 12.46 38.04 0.00 -100.00%
DY 65.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.17 0.14 0.12 0.10 0.12 0.18 0.00 -100.00%

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