[SCIENTX] YoY Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -70.43%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 153,447 155,902 156,456 145,221 112,911 71,757 60,136 16.88%
PBT 8,799 8,955 12,382 10,969 8,319 3,937 2,213 25.83%
Tax -954 -1,185 -1,837 -1,873 -3,346 -1,942 -1,663 -8.83%
NP 7,845 7,770 10,545 9,096 4,973 1,995 550 55.66%
-
NP to SH 7,552 6,456 8,204 6,836 4,973 1,995 550 54.68%
-
Tax Rate 10.84% 13.23% 14.84% 17.08% 40.22% 49.33% 75.15% -
Total Cost 145,602 148,132 145,911 136,125 107,938 69,762 59,586 16.04%
-
Net Worth 352,856 290,708 251,656 247,681 246,175 264,970 270,056 4.55%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 5,663 1,258 6,811 - - - -
Div Payout % - 87.72% 15.34% 99.64% - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 352,856 290,708 251,656 247,681 246,175 264,970 270,056 4.55%
NOSH 215,156 188,771 62,914 61,920 61,853 61,764 61,797 23.08%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 5.11% 4.98% 6.74% 6.26% 4.40% 2.78% 0.91% -
ROE 2.14% 2.22% 3.26% 2.76% 2.02% 0.75% 0.20% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 71.32 82.59 248.68 234.53 182.55 116.18 97.31 -5.04%
EPS 3.51 3.42 4.35 11.04 8.04 3.23 0.89 25.66%
DPS 0.00 3.00 2.00 11.00 0.00 0.00 0.00 -
NAPS 1.64 1.54 4.00 4.00 3.98 4.29 4.37 -15.05%
Adjusted Per Share Value based on latest NOSH - 61,920
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 9.86 10.02 10.05 9.33 7.26 4.61 3.86 16.90%
EPS 0.49 0.41 0.53 0.44 0.32 0.13 0.04 51.77%
DPS 0.00 0.36 0.08 0.44 0.00 0.00 0.00 -
NAPS 0.2267 0.1868 0.1617 0.1592 0.1582 0.1703 0.1735 4.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.00 1.42 0.69 0.64 0.47 0.51 0.44 -
P/RPS 1.40 1.72 0.28 0.27 0.26 0.44 0.45 20.80%
P/EPS 28.49 41.52 5.29 5.80 5.85 15.79 49.44 -8.76%
EY 3.51 2.41 18.90 17.25 17.11 6.33 2.02 9.63%
DY 0.00 2.11 2.90 17.19 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.17 0.16 0.12 0.12 0.10 35.13%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/08 18/12/07 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 -
Price 1.02 1.37 0.81 0.67 0.54 0.50 0.44 -
P/RPS 1.43 1.66 0.33 0.29 0.30 0.43 0.45 21.23%
P/EPS 29.06 40.06 6.21 6.07 6.72 15.48 49.44 -8.46%
EY 3.44 2.50 16.10 16.48 14.89 6.46 2.02 9.26%
DY 0.00 2.19 2.47 16.42 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.20 0.17 0.14 0.12 0.10 35.50%

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