[SCIENTX] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 217.09%
YoY- 1262.87%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 157,921 146,714 125,834 71,400 56,228 44,389 41,175 25.09%
PBT 12,420 11,218 9,601 7,298 291 2,128 1,776 38.26%
Tax 630 -2,027 -3,695 -972 -835 -1,111 -942 -
NP 13,050 9,191 5,906 6,326 -544 1,017 834 58.11%
-
NP to SH 10,765 6,603 5,906 6,326 -544 1,017 834 53.12%
-
Tax Rate -5.07% 18.07% 38.49% 13.32% 286.94% 52.21% 53.04% -
Total Cost 144,871 137,523 119,928 65,074 56,772 43,372 40,341 23.73%
-
Net Worth 271,923 353,687 248,250 268,994 267,054 265,036 183,479 6.77%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 3,097 - - - - - -
Div Payout % - 46.90% - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 271,923 353,687 248,250 268,994 267,054 265,036 183,479 6.77%
NOSH 65,840 61,941 61,907 61,837 61,818 61,636 61,777 1.06%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 8.26% 6.26% 4.69% 8.86% -0.97% 2.29% 2.03% -
ROE 3.96% 1.87% 2.38% 2.35% -0.20% 0.38% 0.45% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 239.85 236.86 203.26 115.46 90.96 72.02 66.65 23.77%
EPS 16.35 10.66 9.54 10.23 -0.88 1.65 1.35 51.51%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 5.71 4.01 4.35 4.32 4.30 2.97 5.64%
Adjusted Per Share Value based on latest NOSH - 61,837
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 10.15 9.43 8.09 4.59 3.61 2.85 2.65 25.07%
EPS 0.69 0.42 0.38 0.41 -0.03 0.07 0.05 54.84%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.2273 0.1595 0.1728 0.1716 0.1703 0.1179 6.77%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.13 0.70 0.53 0.50 0.41 0.51 0.56 -
P/RPS 0.47 0.30 0.26 0.43 0.45 0.71 0.84 -9.22%
P/EPS 6.91 6.57 5.56 4.89 -46.59 30.91 41.48 -25.81%
EY 14.47 15.23 18.00 20.46 -2.15 3.24 2.41 34.79%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.12 0.13 0.11 0.09 0.12 0.19 6.02%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 21/03/01 -
Price 1.04 0.70 0.76 0.51 0.39 0.49 0.47 -
P/RPS 0.43 0.30 0.37 0.44 0.43 0.68 0.71 -8.01%
P/EPS 6.36 6.57 7.97 4.99 -44.32 29.70 34.81 -24.66%
EY 15.72 15.23 12.55 20.06 -2.26 3.37 2.87 32.75%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.12 0.19 0.12 0.09 0.11 0.16 7.71%

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