[SCIENTX] YoY Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 46.7%
YoY- 32.23%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 488,980 464,632 431,579 374,634 241,743 180,692 138,303 23.40%
PBT 35,184 33,290 32,787 26,375 17,713 5,646 7,754 28.63%
Tax -4,088 -1,611 -5,684 -10,415 -5,643 -4,380 -2,921 5.75%
NP 31,096 31,679 27,103 15,960 12,070 1,266 4,833 36.34%
-
NP to SH 26,093 25,979 20,080 15,960 12,070 1,266 4,833 32.41%
-
Tax Rate 11.62% 4.84% 17.34% 39.49% 31.86% 77.58% 37.67% -
Total Cost 457,884 432,953 404,476 358,674 229,673 179,426 133,470 22.78%
-
Net Worth 292,900 271,738 248,899 250,013 278,110 268,021 268,225 1.47%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 11,486 11,563 9,955 3,094 - - - -
Div Payout % 44.02% 44.51% 49.58% 19.39% - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 292,900 271,738 248,899 250,013 278,110 268,021 268,225 1.47%
NOSH 191,438 192,722 62,224 61,884 61,802 61,756 61,803 20.71%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.36% 6.82% 6.28% 4.26% 4.99% 0.70% 3.49% -
ROE 8.91% 9.56% 8.07% 6.38% 4.34% 0.47% 1.80% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 255.42 241.09 693.58 605.38 391.16 292.59 223.78 2.22%
EPS 13.63 13.48 10.76 25.79 19.53 2.05 7.82 9.69%
DPS 6.00 6.00 16.00 5.00 0.00 0.00 0.00 -
NAPS 1.53 1.41 4.00 4.04 4.50 4.34 4.34 -15.93%
Adjusted Per Share Value based on latest NOSH - 61,887
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 31.42 29.86 27.73 24.07 15.53 11.61 8.89 23.39%
EPS 1.68 1.67 1.29 1.03 0.78 0.08 0.31 32.49%
DPS 0.74 0.74 0.64 0.20 0.00 0.00 0.00 -
NAPS 0.1882 0.1746 0.1599 0.1606 0.1787 0.1722 0.1724 1.47%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 1.24 1.46 0.72 0.67 0.51 0.40 0.51 -
P/RPS 0.49 0.61 0.10 0.11 0.13 0.14 0.23 13.42%
P/EPS 9.10 10.83 2.23 2.60 2.61 19.51 6.52 5.70%
EY 10.99 9.23 44.82 38.49 38.29 5.13 15.33 -5.39%
DY 4.84 4.11 22.22 7.46 0.00 0.00 0.00 -
P/NAPS 0.81 1.04 0.18 0.17 0.11 0.09 0.12 37.43%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 24/06/08 27/06/07 29/06/06 28/06/05 23/06/04 25/06/03 25/06/02 -
Price 1.24 1.42 0.70 0.65 0.49 0.42 0.46 -
P/RPS 0.49 0.59 0.10 0.11 0.13 0.14 0.21 15.15%
P/EPS 9.10 10.53 2.17 2.52 2.51 20.49 5.88 7.54%
EY 10.99 9.49 46.10 39.68 39.86 4.88 17.00 -7.00%
DY 4.84 4.23 22.86 7.69 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 0.18 0.16 0.11 0.10 0.11 39.43%

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