[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -0.91%
YoY- 46.62%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 129,657 119,010 104,824 91,596 68,256 52,137 -0.95%
PBT 10,657 11,840 9,192 10,068 6,292 1,625 -1.95%
Tax -1,390 -3,342 -889 -842 0 0 -100.00%
NP 9,266 8,497 8,302 9,225 6,292 1,625 -1.81%
-
NP to SH 9,266 8,497 8,302 9,225 6,292 1,625 -1.81%
-
Tax Rate 13.04% 28.23% 9.67% 8.36% 0.00% 0.00% -
Total Cost 120,390 110,513 96,521 82,370 61,964 50,512 -0.90%
-
Net Worth 96,924 94,869 90,008 79,302 0 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 4,007 - - - - - -100.00%
Div Payout % 43.24% - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 96,924 94,869 90,008 79,302 0 0 -100.00%
NOSH 75,135 55,805 56,609 53,223 29,493 30,474 -0.94%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 7.15% 7.14% 7.92% 10.07% 9.22% 3.12% -
ROE 9.56% 8.96% 9.22% 11.63% 0.00% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 172.57 213.26 185.17 172.10 231.43 171.08 -0.00%
EPS 12.33 15.23 14.67 17.33 21.33 5.33 -0.87%
DPS 5.33 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.29 1.70 1.59 1.49 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 56,600
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 36.92 33.89 29.85 26.08 19.44 14.85 -0.95%
EPS 2.64 2.42 2.36 2.63 1.79 0.46 -1.82%
DPS 1.14 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.276 0.2702 0.2563 0.2258 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.78 0.79 0.71 1.03 0.00 0.00 -
P/RPS 0.45 0.37 0.38 0.60 0.00 0.00 -100.00%
P/EPS 6.32 5.19 4.84 5.94 0.00 0.00 -100.00%
EY 15.81 19.27 20.66 16.83 0.00 0.00 -100.00%
DY 6.84 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.46 0.45 0.69 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 19/11/03 21/11/02 21/11/01 10/11/00 30/10/99 - -
Price 0.76 0.79 0.82 0.91 0.00 0.00 -
P/RPS 0.44 0.37 0.44 0.53 0.00 0.00 -100.00%
P/EPS 6.16 5.19 5.59 5.25 0.00 0.00 -100.00%
EY 16.23 19.27 17.89 19.05 0.00 0.00 -100.00%
DY 7.02 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.59 0.46 0.52 0.61 0.00 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