[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 96.59%
YoY- 23.53%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 261,233 323,391 314,377 291,935 238,745 143,157 116,363 14.41%
PBT 15,100 21,958 24,802 22,187 17,920 11,235 2,504 34.87%
Tax -1,603 -2,788 -1,207 -3,900 -7,041 -2,914 -2,498 -7.12%
NP 13,497 19,170 23,595 18,287 10,879 8,321 6 261.55%
-
NP to SH 13,096 15,779 18,969 13,439 10,879 8,321 6 259.74%
-
Tax Rate 10.62% 12.70% 4.87% 17.58% 39.29% 25.94% 99.76% -
Total Cost 247,736 304,221 290,782 273,648 227,866 134,836 116,357 13.40%
-
Net Worth 351,093 288,433 257,556 353,625 248,150 268,917 259,200 5.18%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 5,655 1,287 9,908 - - - -
Div Payout % - 35.84% 6.79% 73.73% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 351,093 288,433 257,556 353,625 248,150 268,917 259,200 5.18%
NOSH 215,394 188,518 64,389 61,930 61,882 61,820 60,000 23.71%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 5.17% 5.93% 7.51% 6.26% 4.56% 5.81% 0.01% -
ROE 3.73% 5.47% 7.37% 3.80% 4.38% 3.09% 0.00% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 121.28 171.54 488.25 471.39 385.80 231.57 193.94 -7.51%
EPS 6.08 8.37 9.82 21.70 17.58 13.46 0.01 190.77%
DPS 0.00 3.00 2.00 16.00 0.00 0.00 0.00 -
NAPS 1.63 1.53 4.00 5.71 4.01 4.35 4.32 -14.98%
Adjusted Per Share Value based on latest NOSH - 61,941
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 16.84 20.85 20.27 18.82 15.39 9.23 7.50 14.41%
EPS 0.84 1.02 1.22 0.87 0.70 0.54 0.00 -
DPS 0.00 0.36 0.08 0.64 0.00 0.00 0.00 -
NAPS 0.2263 0.1859 0.166 0.228 0.16 0.1734 0.1671 5.17%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.97 1.27 1.13 0.70 0.53 0.50 0.41 -
P/RPS 0.80 0.74 0.23 0.15 0.14 0.22 0.21 24.94%
P/EPS 15.95 15.17 3.84 3.23 3.01 3.71 4,100.00 -60.30%
EY 6.27 6.59 26.07 31.00 33.17 26.92 0.02 160.41%
DY 0.00 2.36 1.77 22.86 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.28 0.12 0.13 0.11 0.09 37.14%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 18/03/09 25/03/08 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 -
Price 0.86 1.24 1.04 0.70 0.76 0.51 0.39 -
P/RPS 0.71 0.72 0.21 0.15 0.20 0.22 0.20 23.48%
P/EPS 14.14 14.81 3.53 3.23 4.32 3.79 3,900.00 -60.77%
EY 7.07 6.75 28.33 31.00 23.13 26.39 0.03 148.32%
DY 0.00 2.42 1.92 22.86 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 0.26 0.12 0.19 0.12 0.09 34.34%

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