[SCIENTX] YoY Quarter Result on 31-Jul-2003 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 85.79%
YoY- 123.38%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 154,540 132,940 100,087 69,396 60,633 40,622 48,969 21.10%
PBT 11,786 9,727 6,367 4,833 2,559 1,220 7,683 7.38%
Tax -1,336 -170 -1,837 -2,492 -1,511 -935 -1,797 -4.81%
NP 10,450 9,557 4,530 2,341 1,048 285 5,886 10.03%
-
NP to SH 8,578 7,150 4,530 2,341 1,048 285 5,886 6.47%
-
Tax Rate 11.34% 1.75% 28.85% 51.56% 59.05% 76.64% 23.39% -
Total Cost 144,090 123,383 95,557 67,055 59,585 40,337 43,083 22.27%
-
Net Worth 253,038 255,666 241,641 247,173 266,931 262,695 179,593 5.87%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 9,488 - - - - 3,717 3,690 17.03%
Div Payout % 110.62% - - - - 1,304.35% 62.70% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 253,038 255,666 241,641 247,173 266,931 262,695 179,593 5.87%
NOSH 63,259 61,904 61,800 61,793 61,647 61,956 61,504 0.46%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 6.76% 7.19% 4.53% 3.37% 1.73% 0.70% 12.02% -
ROE 3.39% 2.80% 1.87% 0.95% 0.39% 0.11% 3.28% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 244.30 214.75 161.95 112.30 98.36 65.57 79.62 20.53%
EPS 4.52 11.55 7.33 3.79 1.70 0.46 9.57 -11.74%
DPS 15.00 0.00 0.00 0.00 0.00 6.00 6.00 16.49%
NAPS 4.00 4.13 3.91 4.00 4.33 4.24 2.92 5.38%
Adjusted Per Share Value based on latest NOSH - 61,793
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 9.96 8.57 6.45 4.47 3.91 2.62 3.16 21.07%
EPS 0.55 0.46 0.29 0.15 0.07 0.02 0.38 6.35%
DPS 0.61 0.00 0.00 0.00 0.00 0.24 0.24 16.81%
NAPS 0.1631 0.1648 0.1558 0.1593 0.1721 0.1693 0.1158 5.87%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.65 0.68 0.53 0.52 0.47 0.52 1.48 -
P/RPS 0.27 0.32 0.33 0.46 0.48 0.79 1.86 -27.49%
P/EPS 4.79 5.89 7.23 13.73 27.65 113.04 15.46 -17.73%
EY 20.86 16.99 13.83 7.29 3.62 0.88 6.47 21.53%
DY 23.08 0.00 0.00 0.00 0.00 11.54 4.05 33.63%
P/NAPS 0.16 0.16 0.14 0.13 0.11 0.12 0.51 -17.56%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 27/09/05 20/09/04 22/09/03 24/09/02 21/09/01 28/09/00 -
Price 0.71 0.64 0.53 0.48 0.44 0.43 0.74 -
P/RPS 0.29 0.30 0.33 0.43 0.45 0.66 0.93 -17.64%
P/EPS 5.24 5.54 7.23 12.67 25.88 93.48 7.73 -6.27%
EY 19.10 18.05 13.83 7.89 3.86 1.07 12.93 6.71%
DY 21.13 0.00 0.00 0.00 0.00 13.95 8.11 17.29%
P/NAPS 0.18 0.15 0.14 0.12 0.10 0.10 0.25 -5.32%

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