[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 121.24%
YoY- 262.73%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 625,824 580,884 451,644 287,028 240,544 169,676 191,204 21.83%
PBT 49,528 43,876 33,276 15,748 8,852 8,908 19,996 16.31%
Tax -7,348 -7,492 -13,384 -7,768 -6,652 -4,900 -7,100 0.57%
NP 42,180 36,384 19,892 7,980 2,200 4,008 12,896 21.82%
-
NP to SH 32,816 27,344 19,892 7,980 2,200 4,008 12,896 16.83%
-
Tax Rate 14.84% 17.08% 40.22% 49.33% 75.15% 55.01% 35.51% -
Total Cost 583,644 544,500 431,752 279,048 238,344 165,668 178,308 21.84%
-
Net Worth 251,656 247,681 246,175 264,970 270,056 265,344 183,700 5.38%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 5,033 27,244 - - - - - -
Div Payout % 15.34% 99.64% - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 251,656 247,681 246,175 264,970 270,056 265,344 183,700 5.38%
NOSH 62,914 61,920 61,853 61,764 61,797 61,851 61,644 0.34%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.74% 6.26% 4.40% 2.78% 0.91% 2.36% 6.74% -
ROE 13.04% 11.04% 8.08% 3.01% 0.81% 1.51% 7.02% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 994.73 938.12 730.19 464.71 389.24 274.33 310.17 21.42%
EPS 17.40 44.16 32.16 12.92 3.56 6.48 20.92 -3.02%
DPS 8.00 44.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 3.98 4.29 4.37 4.29 2.98 5.02%
Adjusted Per Share Value based on latest NOSH - 61,764
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 40.34 37.45 29.11 18.50 15.51 10.94 12.33 21.83%
EPS 2.12 1.76 1.28 0.51 0.14 0.26 0.83 16.90%
DPS 0.32 1.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1622 0.1597 0.1587 0.1708 0.1741 0.171 0.1184 5.38%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.69 0.64 0.47 0.51 0.44 0.47 0.67 -
P/RPS 0.07 0.07 0.06 0.11 0.11 0.17 0.22 -17.36%
P/EPS 1.32 1.45 1.46 3.95 12.36 7.25 3.20 -13.71%
EY 75.59 69.00 68.43 25.33 8.09 13.79 31.22 15.87%
DY 11.59 68.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.12 0.12 0.10 0.11 0.22 -4.20%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 20/12/01 22/12/00 -
Price 0.81 0.67 0.54 0.50 0.44 0.52 0.55 -
P/RPS 0.08 0.07 0.07 0.11 0.11 0.19 0.18 -12.63%
P/EPS 1.55 1.52 1.68 3.87 12.36 8.02 2.63 -8.43%
EY 64.40 65.91 59.56 25.84 8.09 12.46 38.04 9.16%
DY 9.88 65.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.14 0.12 0.10 0.12 0.18 1.77%

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