[SCIPACK] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.11%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 50,887 44,711 32,939 32,877 27,370 24,177 19,678 -1.00%
PBT 2,564 925 2,085 3,849 2,661 2,476 2,364 -0.08%
Tax -378 -174 -175 -1,418 -107 -212 0 -100.00%
NP 2,186 751 1,910 2,431 2,554 2,264 2,364 0.08%
-
NP to SH 2,119 751 1,910 2,431 2,554 2,264 2,364 0.11%
-
Tax Rate 14.74% 18.81% 8.39% 36.84% 4.02% 8.56% 0.00% -
Total Cost 48,701 43,960 31,029 30,446 24,816 21,913 17,314 -1.09%
-
Net Worth 97,742 100,133 97,003 95,004 81,217 84,334 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 97,742 100,133 97,003 95,004 81,217 84,334 0 -100.00%
NOSH 75,769 75,858 75,196 55,885 51,080 56,600 29,550 -0.99%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.30% 1.68% 5.80% 7.39% 9.33% 9.36% 12.01% -
ROE 2.17% 0.75% 1.97% 2.56% 3.14% 2.68% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 67.16 58.94 43.80 58.83 53.58 42.72 66.59 -0.00%
EPS 2.79 0.99 2.54 4.35 5.00 4.00 8.00 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.32 1.29 1.70 1.59 1.49 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 55,885
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 14.58 12.81 9.44 9.42 7.84 6.93 5.64 -1.00%
EPS 0.61 0.22 0.55 0.70 0.73 0.65 0.68 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.287 0.278 0.2723 0.2328 0.2417 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.32 0.67 0.78 0.79 0.71 1.03 0.00 -
P/RPS 0.48 1.14 1.78 1.34 1.33 2.41 0.00 -100.00%
P/EPS 11.44 67.68 30.71 18.16 14.20 25.75 0.00 -100.00%
EY 8.74 1.48 3.26 5.51 7.04 3.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.51 0.60 0.46 0.45 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 19/11/03 21/11/02 21/11/01 10/11/00 30/10/99 -
Price 0.29 0.63 0.76 0.79 0.82 0.91 0.00 -
P/RPS 0.43 1.07 1.74 1.34 1.53 2.13 0.00 -100.00%
P/EPS 10.37 63.64 29.92 18.16 16.40 22.75 0.00 -100.00%
EY 9.64 1.57 3.34 5.51 6.10 4.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.48 0.59 0.46 0.52 0.61 0.00 -100.00%

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