[SCIENTX] YoY Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 131.22%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 323,628 261,233 323,391 314,377 291,935 238,745 143,157 14.54%
PBT 29,754 15,100 21,958 24,802 22,187 17,920 11,235 17.60%
Tax -3,076 -1,603 -2,788 -1,207 -3,900 -7,041 -2,914 0.90%
NP 26,678 13,497 19,170 23,595 18,287 10,879 8,321 21.40%
-
NP to SH 25,666 13,096 15,779 18,969 13,439 10,879 8,321 20.63%
-
Tax Rate 10.34% 10.62% 12.70% 4.87% 17.58% 39.29% 25.94% -
Total Cost 296,950 247,736 304,221 290,782 273,648 227,866 134,836 14.04%
-
Net Worth 400,492 351,093 288,433 257,556 353,625 248,150 268,917 6.85%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 10,765 - 5,655 1,287 9,908 - - -
Div Payout % 41.95% - 35.84% 6.79% 73.73% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 400,492 351,093 288,433 257,556 353,625 248,150 268,917 6.85%
NOSH 215,318 215,394 188,518 64,389 61,930 61,882 61,820 23.09%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.24% 5.17% 5.93% 7.51% 6.26% 4.56% 5.81% -
ROE 6.41% 3.73% 5.47% 7.37% 3.80% 4.38% 3.09% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 150.30 121.28 171.54 488.25 471.39 385.80 231.57 -6.94%
EPS 11.92 6.08 8.37 9.82 21.70 17.58 13.46 -2.00%
DPS 5.00 0.00 3.00 2.00 16.00 0.00 0.00 -
NAPS 1.86 1.63 1.53 4.00 5.71 4.01 4.35 -13.19%
Adjusted Per Share Value based on latest NOSH - 65,840
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 20.86 16.84 20.85 20.27 18.82 15.39 9.23 14.54%
EPS 1.65 0.84 1.02 1.22 0.87 0.70 0.54 20.44%
DPS 0.69 0.00 0.36 0.08 0.64 0.00 0.00 -
NAPS 0.2582 0.2263 0.1859 0.166 0.228 0.16 0.1734 6.85%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.38 0.97 1.27 1.13 0.70 0.53 0.50 -
P/RPS 0.92 0.80 0.74 0.23 0.15 0.14 0.22 26.90%
P/EPS 11.58 15.95 15.17 3.84 3.23 3.01 3.71 20.86%
EY 8.64 6.27 6.59 26.07 31.00 33.17 26.92 -17.24%
DY 3.62 0.00 2.36 1.77 22.86 0.00 0.00 -
P/NAPS 0.74 0.60 0.83 0.28 0.12 0.13 0.11 37.35%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 18/03/09 25/03/08 20/03/07 21/03/06 29/03/05 24/03/04 -
Price 1.43 0.86 1.24 1.04 0.70 0.76 0.51 -
P/RPS 0.95 0.71 0.72 0.21 0.15 0.20 0.22 27.58%
P/EPS 12.00 14.14 14.81 3.53 3.23 4.32 3.79 21.15%
EY 8.34 7.07 6.75 28.33 31.00 23.13 26.39 -17.45%
DY 3.50 0.00 2.42 1.92 22.86 0.00 0.00 -
P/NAPS 0.77 0.53 0.81 0.26 0.12 0.19 0.12 36.27%

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