[SCIENTX] YoY Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -81.65%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 186,625 164,914 153,447 155,902 156,456 145,221 112,911 8.73%
PBT 21,041 14,690 8,799 8,955 12,382 10,969 8,319 16.71%
Tax -3,584 -1,475 -954 -1,185 -1,837 -1,873 -3,346 1.15%
NP 17,457 13,215 7,845 7,770 10,545 9,096 4,973 23.26%
-
NP to SH 17,005 12,728 7,552 6,456 8,204 6,836 4,973 22.73%
-
Tax Rate 17.03% 10.04% 10.84% 13.23% 14.84% 17.08% 40.22% -
Total Cost 169,168 151,699 145,602 148,132 145,911 136,125 107,938 7.77%
-
Net Worth 433,207 387,654 352,856 290,708 251,656 247,681 246,175 9.87%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 12,931 10,768 - 5,663 1,258 6,811 - -
Div Payout % 76.05% 84.60% - 87.72% 15.34% 99.64% - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 433,207 387,654 352,856 290,708 251,656 247,681 246,175 9.87%
NOSH 215,525 215,363 215,156 188,771 62,914 61,920 61,853 23.11%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.35% 8.01% 5.11% 4.98% 6.74% 6.26% 4.40% -
ROE 3.93% 3.28% 2.14% 2.22% 3.26% 2.76% 2.02% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 86.59 76.57 71.32 82.59 248.68 234.53 182.55 -11.68%
EPS 7.89 5.91 3.51 3.42 4.35 11.04 8.04 -0.31%
DPS 6.00 5.00 0.00 3.00 2.00 11.00 0.00 -
NAPS 2.01 1.80 1.64 1.54 4.00 4.00 3.98 -10.75%
Adjusted Per Share Value based on latest NOSH - 188,771
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 11.99 10.60 9.86 10.02 10.05 9.33 7.26 8.71%
EPS 1.09 0.82 0.49 0.41 0.53 0.44 0.32 22.65%
DPS 0.83 0.69 0.00 0.36 0.08 0.44 0.00 -
NAPS 0.2784 0.2491 0.2267 0.1868 0.1617 0.1592 0.1582 9.87%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.84 1.38 1.00 1.42 0.69 0.64 0.47 -
P/RPS 2.12 1.80 1.40 1.72 0.28 0.27 0.26 41.84%
P/EPS 23.32 23.35 28.49 41.52 5.29 5.80 5.85 25.90%
EY 4.29 4.28 3.51 2.41 18.90 17.25 17.11 -20.58%
DY 3.26 3.62 0.00 2.11 2.90 17.19 0.00 -
P/NAPS 0.92 0.77 0.61 0.92 0.17 0.16 0.12 40.40%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 15/12/10 16/12/09 17/12/08 18/12/07 28/12/06 20/12/05 14/12/04 -
Price 1.89 1.38 1.02 1.37 0.81 0.67 0.54 -
P/RPS 2.18 1.80 1.43 1.66 0.33 0.29 0.30 39.15%
P/EPS 23.95 23.35 29.06 40.06 6.21 6.07 6.72 23.57%
EY 4.17 4.28 3.44 2.50 16.10 16.48 14.89 -19.10%
DY 3.17 3.62 0.00 2.19 2.47 16.42 0.00 -
P/NAPS 0.94 0.77 0.62 0.89 0.20 0.17 0.14 37.33%

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