[SCIPACK] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.89%
YoY- -127.36%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 160,495 155,416 155,522 151,085 110,375 97,243 89,258 10.26%
PBT 6,866 5,851 4,957 478 4,057 7,993 8,880 -4.19%
Tax -726 -492 -1,097 -1,242 -877 -1,043 -2,507 -18.64%
NP 6,140 5,359 3,860 -764 3,180 6,950 6,373 -0.61%
-
NP to SH 5,886 5,090 3,656 -870 3,180 6,950 6,373 -1.31%
-
Tax Rate 10.57% 8.41% 22.13% 259.83% 21.62% 13.05% 28.23% -
Total Cost 154,355 150,057 151,662 151,849 107,195 90,293 82,885 10.90%
-
Net Worth 111,644 106,958 102,398 98,183 99,942 96,924 94,869 2.74%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 3,407 3,005 - -
Div Payout % - - - - 107.14% 43.24% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 111,644 106,958 102,398 98,183 99,942 96,924 94,869 2.74%
NOSH 75,948 75,856 75,850 76,111 75,714 75,135 55,805 5.26%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.83% 3.45% 2.48% -0.51% 2.88% 7.15% 7.14% -
ROE 5.27% 4.76% 3.57% -0.89% 3.18% 7.17% 6.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 211.32 204.88 205.04 198.51 145.78 129.42 159.94 4.74%
EPS 7.75 6.71 4.82 -1.15 4.20 9.25 11.42 -6.25%
DPS 0.00 0.00 0.00 0.00 4.50 4.00 0.00 -
NAPS 1.47 1.41 1.35 1.29 1.32 1.29 1.70 -2.39%
Adjusted Per Share Value based on latest NOSH - 75,769
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 46.00 44.54 44.57 43.30 31.63 27.87 25.58 10.26%
EPS 1.69 1.46 1.05 -0.25 0.91 1.99 1.83 -1.31%
DPS 0.00 0.00 0.00 0.00 0.98 0.86 0.00 -
NAPS 0.32 0.3065 0.2935 0.2814 0.2864 0.2778 0.2719 2.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 0.51 0.30 0.32 0.67 0.78 0.79 -
P/RPS 0.19 0.25 0.15 0.16 0.46 0.60 0.49 -14.59%
P/EPS 5.16 7.60 6.22 -27.99 15.95 8.43 6.92 -4.76%
EY 19.38 13.16 16.07 -3.57 6.27 11.86 14.46 4.99%
DY 0.00 0.00 0.00 0.00 6.72 5.13 0.00 -
P/NAPS 0.27 0.36 0.22 0.25 0.51 0.60 0.46 -8.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 29/11/07 23/11/06 24/11/05 26/11/04 19/11/03 21/11/02 -
Price 0.34 0.45 0.35 0.29 0.63 0.76 0.79 -
P/RPS 0.16 0.22 0.17 0.15 0.43 0.59 0.49 -17.00%
P/EPS 4.39 6.71 7.26 -25.37 15.00 8.22 6.92 -7.29%
EY 22.79 14.91 13.77 -3.94 6.67 12.17 14.46 7.86%
DY 0.00 0.00 0.00 0.00 7.14 5.26 0.00 -
P/NAPS 0.23 0.32 0.26 0.22 0.48 0.59 0.46 -10.90%

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