[SCIENTX] YoY Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 18.28%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 613,788 623,608 625,824 580,884 451,644 287,028 240,544 16.88%
PBT 35,196 35,820 49,528 43,876 33,276 15,748 8,852 25.83%
Tax -3,816 -4,740 -7,348 -7,492 -13,384 -7,768 -6,652 -8.83%
NP 31,380 31,080 42,180 36,384 19,892 7,980 2,200 55.66%
-
NP to SH 30,208 25,824 32,816 27,344 19,892 7,980 2,200 54.68%
-
Tax Rate 10.84% 13.23% 14.84% 17.08% 40.22% 49.33% 75.15% -
Total Cost 582,408 592,528 583,644 544,500 431,752 279,048 238,344 16.04%
-
Net Worth 352,856 290,708 251,656 247,681 246,175 264,970 270,056 4.55%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 22,652 5,033 27,244 - - - -
Div Payout % - 87.72% 15.34% 99.64% - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 352,856 290,708 251,656 247,681 246,175 264,970 270,056 4.55%
NOSH 215,156 188,771 62,914 61,920 61,853 61,764 61,797 23.08%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 5.11% 4.98% 6.74% 6.26% 4.40% 2.78% 0.91% -
ROE 8.56% 8.88% 13.04% 11.04% 8.08% 3.01% 0.81% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 285.27 330.35 994.73 938.12 730.19 464.71 389.24 -5.04%
EPS 14.04 13.68 17.40 44.16 32.16 12.92 3.56 25.66%
DPS 0.00 12.00 8.00 44.00 0.00 0.00 0.00 -
NAPS 1.64 1.54 4.00 4.00 3.98 4.29 4.37 -15.05%
Adjusted Per Share Value based on latest NOSH - 61,920
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 39.57 40.20 40.34 37.45 29.11 18.50 15.51 16.87%
EPS 1.95 1.66 2.12 1.76 1.28 0.51 0.14 55.05%
DPS 0.00 1.46 0.32 1.76 0.00 0.00 0.00 -
NAPS 0.2275 0.1874 0.1622 0.1597 0.1587 0.1708 0.1741 4.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.00 1.42 0.69 0.64 0.47 0.51 0.44 -
P/RPS 0.35 0.43 0.07 0.07 0.06 0.11 0.11 21.25%
P/EPS 7.12 10.38 1.32 1.45 1.46 3.95 12.36 -8.77%
EY 14.04 9.63 75.59 69.00 68.43 25.33 8.09 9.61%
DY 0.00 8.45 11.59 68.75 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.17 0.16 0.12 0.12 0.10 35.13%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/08 18/12/07 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 -
Price 1.02 1.37 0.81 0.67 0.54 0.50 0.44 -
P/RPS 0.36 0.41 0.08 0.07 0.07 0.11 0.11 21.82%
P/EPS 7.26 10.01 1.55 1.52 1.68 3.87 12.36 -8.47%
EY 13.76 9.99 64.40 65.91 59.56 25.84 8.09 9.24%
DY 0.00 8.76 9.88 65.67 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.20 0.17 0.14 0.12 0.10 35.50%

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