[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -17.89%
YoY- 26.03%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 183,612 124,820 127,644 108,996 97,200 83,736 0 -100.00%
PBT -5,584 5,932 11,800 8,860 7,252 7,700 0 -100.00%
Tax -312 -1,016 -1,348 -2,004 -1,812 -216 0 -100.00%
NP -5,896 4,916 10,452 6,856 5,440 7,484 0 -100.00%
-
NP to SH -5,944 4,916 10,452 6,856 5,440 7,484 0 -100.00%
-
Tax Rate - 17.13% 11.42% 22.62% 24.99% 2.81% - -
Total Cost 189,508 119,904 117,192 102,140 91,760 76,252 0 -100.00%
-
Net Worth 98,561 101,034 94,814 92,377 102,679 78,893 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - 8,958 - - - - -
Div Payout % - - 85.71% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 98,561 101,034 94,814 92,377 102,679 78,893 0 -100.00%
NOSH 75,816 75,398 74,657 55,649 68,000 31,183 30,036 -0.97%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -3.21% 3.94% 8.19% 6.29% 5.60% 8.94% 0.00% -
ROE -6.03% 4.87% 11.02% 7.42% 5.30% 9.49% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 242.18 165.55 170.97 195.86 142.94 268.53 0.00 -100.00%
EPS -7.84 6.52 14.00 12.32 8.00 24.00 0.00 -100.00%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.34 1.27 1.66 1.51 2.53 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 55,649
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 52.62 35.77 36.58 31.24 27.86 24.00 0.00 -100.00%
EPS -1.70 1.41 3.00 1.96 1.56 2.14 0.00 -100.00%
DPS 0.00 0.00 2.57 0.00 0.00 0.00 0.00 -
NAPS 0.2825 0.2896 0.2717 0.2648 0.2943 0.2261 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.52 0.81 0.60 0.89 0.66 2.92 0.00 -
P/RPS 0.21 0.49 0.35 0.45 0.46 1.09 0.00 -100.00%
P/EPS -6.63 12.42 4.29 7.22 8.25 12.17 0.00 -100.00%
EY -15.08 8.05 23.33 13.84 12.12 8.22 0.00 -100.00%
DY 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.47 0.54 0.44 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 19/05/05 20/05/04 16/05/03 23/05/02 11/05/01 05/05/00 - -
Price 0.48 0.71 0.64 0.89 0.67 2.72 0.00 -
P/RPS 0.20 0.43 0.37 0.45 0.47 1.01 0.00 -100.00%
P/EPS -6.12 10.89 4.57 7.22 8.38 11.33 0.00 -100.00%
EY -16.33 9.18 21.88 13.84 11.94 8.82 0.00 -100.00%
DY 0.00 0.00 18.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.50 0.54 0.44 1.08 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