[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2005 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 118.76%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 323,391 314,377 291,935 238,745 143,157 116,363 86,808 24.49%
PBT 21,958 24,802 22,187 17,920 11,235 2,504 4,355 30.93%
Tax -2,788 -1,207 -3,900 -7,041 -2,914 -2,498 -2,335 2.99%
NP 19,170 23,595 18,287 10,879 8,321 6 2,020 45.48%
-
NP to SH 15,779 18,969 13,439 10,879 8,321 6 2,020 40.83%
-
Tax Rate 12.70% 4.87% 17.58% 39.29% 25.94% 99.76% 53.62% -
Total Cost 304,221 290,782 273,648 227,866 134,836 116,357 84,788 23.71%
-
Net Worth 288,433 257,556 353,625 248,150 268,917 259,200 265,626 1.38%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 5,655 1,287 9,908 - - - - -
Div Payout % 35.84% 6.79% 73.73% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 288,433 257,556 353,625 248,150 268,917 259,200 265,626 1.38%
NOSH 188,518 64,389 61,930 61,882 61,820 60,000 61,773 20.42%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 5.93% 7.51% 6.26% 4.56% 5.81% 0.01% 2.33% -
ROE 5.47% 7.37% 3.80% 4.38% 3.09% 0.00% 0.76% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 171.54 488.25 471.39 385.80 231.57 193.94 140.53 3.37%
EPS 8.37 9.82 21.70 17.58 13.46 0.01 3.27 16.94%
DPS 3.00 2.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 4.00 5.71 4.01 4.35 4.32 4.30 -15.81%
Adjusted Per Share Value based on latest NOSH - 61,907
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 20.85 20.27 18.82 15.39 9.23 7.50 5.60 24.48%
EPS 1.02 1.22 0.87 0.70 0.54 0.00 0.13 40.94%
DPS 0.36 0.08 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.166 0.228 0.16 0.1734 0.1671 0.1712 1.38%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.27 1.13 0.70 0.53 0.50 0.41 0.51 -
P/RPS 0.74 0.23 0.15 0.14 0.22 0.21 0.36 12.75%
P/EPS 15.17 3.84 3.23 3.01 3.71 4,100.00 15.60 -0.46%
EY 6.59 26.07 31.00 33.17 26.92 0.02 6.41 0.46%
DY 2.36 1.77 22.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.28 0.12 0.13 0.11 0.09 0.12 38.01%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 -
Price 1.24 1.04 0.70 0.76 0.51 0.39 0.49 -
P/RPS 0.72 0.21 0.15 0.20 0.22 0.20 0.35 12.76%
P/EPS 14.81 3.53 3.23 4.32 3.79 3,900.00 14.98 -0.18%
EY 6.75 28.33 31.00 23.13 26.39 0.03 6.67 0.19%
DY 2.42 1.92 22.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.26 0.12 0.19 0.12 0.09 0.11 39.45%

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