[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2003 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -98.91%
YoY- -99.7%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 291,935 238,745 143,157 116,363 86,808 88,977 82,712 23.36%
PBT 22,187 17,920 11,235 2,504 4,355 6,775 9,013 16.18%
Tax -3,900 -7,041 -2,914 -2,498 -2,335 -2,717 -3,087 3.96%
NP 18,287 10,879 8,321 6 2,020 4,058 5,926 20.63%
-
NP to SH 13,439 10,879 8,321 6 2,020 4,058 5,926 14.60%
-
Tax Rate 17.58% 39.29% 25.94% 99.76% 53.62% 40.10% 34.25% -
Total Cost 273,648 227,866 134,836 116,357 84,788 84,919 76,786 23.56%
-
Net Worth 353,625 248,150 268,917 259,200 265,626 183,443 164,178 13.62%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 9,908 - - - - - - -
Div Payout % 73.73% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 353,625 248,150 268,917 259,200 265,626 183,443 164,178 13.62%
NOSH 61,930 61,882 61,820 60,000 61,773 61,765 59,919 0.55%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.26% 4.56% 5.81% 0.01% 2.33% 4.56% 7.16% -
ROE 3.80% 4.38% 3.09% 0.00% 0.76% 2.21% 3.61% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 471.39 385.80 231.57 193.94 140.53 144.06 138.04 22.69%
EPS 21.70 17.58 13.46 0.01 3.27 6.57 9.89 13.97%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 4.01 4.35 4.32 4.30 2.97 2.74 13.00%
Adjusted Per Share Value based on latest NOSH - 61,818
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 18.76 15.34 9.20 7.48 5.58 5.72 5.31 23.38%
EPS 0.86 0.70 0.53 0.00 0.13 0.26 0.38 14.56%
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2272 0.1595 0.1728 0.1666 0.1707 0.1179 0.1055 13.62%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.70 0.53 0.50 0.41 0.51 0.56 0.61 -
P/RPS 0.15 0.14 0.22 0.21 0.36 0.39 0.44 -16.40%
P/EPS 3.23 3.01 3.71 4,100.00 15.60 8.52 6.17 -10.21%
EY 31.00 33.17 26.92 0.02 6.41 11.73 16.21 11.40%
DY 22.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.11 0.09 0.12 0.19 0.22 -9.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 21/03/01 28/03/00 -
Price 0.70 0.76 0.51 0.39 0.49 0.47 1.30 -
P/RPS 0.15 0.20 0.22 0.20 0.35 0.33 0.94 -26.33%
P/EPS 3.23 4.32 3.79 3,900.00 14.98 7.15 13.14 -20.83%
EY 31.00 23.13 26.39 0.03 6.67 13.98 7.61 26.34%
DY 22.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.19 0.12 0.09 0.11 0.16 0.47 -20.33%

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