[SCIPACK] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -67.04%
YoY- 52.45%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 47,957 45,903 31,205 31,911 27,249 24,300 20,934 14.80%
PBT 479 -1,396 1,483 2,950 2,215 1,813 1,925 -20.68%
Tax -77 -78 -254 -337 -501 -453 -54 6.08%
NP 402 -1,474 1,229 2,613 1,714 1,360 1,871 -22.59%
-
NP to SH 337 -1,486 1,229 2,613 1,714 1,360 1,871 -24.84%
-
Tax Rate 16.08% - 17.13% 11.42% 22.62% 24.99% 2.81% -
Total Cost 47,555 47,377 29,976 29,298 25,535 22,940 19,063 16.44%
-
Net Worth 75,901 98,561 101,034 94,814 92,377 102,679 78,893 -0.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 2,239 - - - -
Div Payout % - - - 85.71% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 75,901 98,561 101,034 94,814 92,377 102,679 78,893 -0.64%
NOSH 75,901 75,816 75,398 74,657 55,649 68,000 31,183 15.97%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.84% -3.21% 3.94% 8.19% 6.29% 5.60% 8.94% -
ROE 0.44% -1.51% 1.22% 2.76% 1.86% 1.32% 2.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.18 60.55 41.39 42.74 48.97 35.74 67.13 -1.00%
EPS 0.44 -1.96 1.63 3.50 3.08 2.00 6.00 -35.29%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.34 1.27 1.66 1.51 2.53 -14.32%
Adjusted Per Share Value based on latest NOSH - 74,657
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.74 13.16 8.94 9.15 7.81 6.96 6.00 14.80%
EPS 0.10 -0.43 0.35 0.75 0.49 0.39 0.54 -24.49%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.2175 0.2825 0.2896 0.2717 0.2648 0.2943 0.2261 -0.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.33 0.52 0.81 0.60 0.89 0.66 2.92 -
P/RPS 0.52 0.86 1.96 1.40 1.82 1.85 4.35 -29.80%
P/EPS 74.33 -26.53 49.69 17.14 28.90 33.00 48.67 7.30%
EY 1.35 -3.77 2.01 5.83 3.46 3.03 2.05 -6.72%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.60 0.47 0.54 0.44 1.15 -18.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 19/05/05 20/05/04 16/05/03 23/05/02 11/05/01 05/05/00 -
Price 0.35 0.48 0.71 0.64 0.89 0.67 2.72 -
P/RPS 0.55 0.79 1.72 1.50 1.82 1.87 4.05 -28.29%
P/EPS 78.83 -24.49 43.56 18.29 28.90 33.50 45.33 9.65%
EY 1.27 -4.08 2.30 5.47 3.46 2.99 2.21 -8.81%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.53 0.50 0.54 0.44 1.08 -17.11%

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