[SCIENTX] YoY TTM Result on 31-Jan-2003 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -30.57%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 560,764 437,418 276,881 227,936 166,572 183,779 146,595 25.03%
PBT 40,369 30,765 19,209 8,402 6,866 22,830 17,786 14.62%
Tax -7,444 -11,607 -7,287 -4,856 -3,597 -7,802 -5,877 4.01%
NP 32,925 19,158 11,922 3,546 3,269 15,028 11,909 18.45%
-
NP to SH 25,670 19,158 11,922 3,546 3,269 15,028 11,909 13.64%
-
Tax Rate 18.44% 37.73% 37.94% 57.80% 52.39% 34.17% 33.04% -
Total Cost 527,839 418,260 264,959 224,390 163,303 168,751 134,686 25.53%
-
Net Worth 353,687 248,250 268,994 267,054 265,036 183,479 164,182 13.63%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 14,240 - - - - 3,690 2,115 37.37%
Div Payout % 55.48% - - - - 24.56% 17.76% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 353,687 248,250 268,994 267,054 265,036 183,479 164,182 13.63%
NOSH 61,941 61,907 61,837 61,818 61,636 61,777 59,920 0.55%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.87% 4.38% 4.31% 1.56% 1.96% 8.18% 8.12% -
ROE 7.26% 7.72% 4.43% 1.33% 1.23% 8.19% 7.25% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 905.31 706.56 447.75 368.72 270.25 297.48 244.65 24.34%
EPS 41.44 30.95 19.28 5.74 5.30 24.33 19.87 13.01%
DPS 23.00 0.00 0.00 0.00 0.00 6.00 3.53 36.62%
NAPS 5.71 4.01 4.35 4.32 4.30 2.97 2.74 13.00%
Adjusted Per Share Value based on latest NOSH - 61,818
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 36.03 28.11 17.79 14.65 10.70 11.81 9.42 25.02%
EPS 1.65 1.23 0.77 0.23 0.21 0.97 0.77 13.53%
DPS 0.92 0.00 0.00 0.00 0.00 0.24 0.14 36.82%
NAPS 0.2273 0.1595 0.1728 0.1716 0.1703 0.1179 0.1055 13.63%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.70 0.53 0.50 0.41 0.51 0.56 0.61 -
P/RPS 0.08 0.08 0.11 0.11 0.19 0.19 0.25 -17.28%
P/EPS 1.69 1.71 2.59 7.15 9.62 2.30 3.07 -9.46%
EY 59.20 58.39 38.56 13.99 10.40 43.44 32.58 10.45%
DY 32.86 0.00 0.00 0.00 0.00 10.71 5.79 33.52%
P/NAPS 0.12 0.13 0.11 0.09 0.12 0.19 0.22 -9.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 21/03/01 - -
Price 0.70 0.76 0.51 0.39 0.49 0.47 0.00 -
P/RPS 0.08 0.11 0.11 0.11 0.18 0.16 0.00 -
P/EPS 1.69 2.46 2.65 6.80 9.24 1.93 0.00 -
EY 59.20 40.72 37.80 14.71 10.82 51.76 0.00 -
DY 32.86 0.00 0.00 0.00 0.00 12.77 0.00 -
P/NAPS 0.12 0.19 0.12 0.09 0.11 0.16 0.00 -

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