[SCIENTX] YoY TTM 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- 135.99%
YoY- 236.21%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 608,561 560,764 437,418 276,881 227,936 166,572 183,779 22.07%
PBT 47,281 40,369 30,765 19,209 8,402 6,866 22,830 12.89%
Tax -4,420 -7,444 -11,607 -7,287 -4,856 -3,597 -7,802 -9.03%
NP 42,861 32,925 19,158 11,922 3,546 3,269 15,028 19.07%
-
NP to SH 34,188 25,670 19,158 11,922 3,546 3,269 15,028 14.67%
-
Tax Rate 9.35% 18.44% 37.73% 37.94% 57.80% 52.39% 34.17% -
Total Cost 565,700 527,839 418,260 264,959 224,390 163,303 168,751 22.32%
-
Net Worth 263,363 353,687 248,250 268,994 267,054 265,036 183,479 6.20%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 10,747 14,240 - - - - 3,690 19.49%
Div Payout % 31.44% 55.48% - - - - 24.56% -
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 263,363 353,687 248,250 268,994 267,054 265,036 183,479 6.20%
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 7.04% 5.87% 4.38% 4.31% 1.56% 1.96% 8.18% -
ROE 12.98% 7.26% 7.72% 4.43% 1.33% 1.23% 8.19% -
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 924.29 905.31 706.56 447.75 368.72 270.25 297.48 20.78%
EPS 51.93 41.44 30.95 19.28 5.74 5.30 24.33 13.46%
DPS 16.32 23.00 0.00 0.00 0.00 0.00 6.00 18.13%
NAPS 4.00 5.71 4.01 4.35 4.32 4.30 2.97 5.08%
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 39.10 36.03 28.11 17.79 14.65 10.70 11.81 22.07%
EPS 2.20 1.65 1.23 0.77 0.23 0.21 0.97 14.61%
DPS 0.69 0.92 0.00 0.00 0.00 0.00 0.24 19.23%
NAPS 0.1692 0.2273 0.1595 0.1728 0.1716 0.1703 0.1179 6.20%
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 0.12 0.08 0.08 0.11 0.11 0.19 0.19 -7.36%
P/EPS 2.18 1.69 1.71 2.59 7.15 9.62 2.30 -0.88%
EY 45.95 59.20 58.39 38.56 13.99 10.40 43.44 0.94%
DY 14.45 32.86 0.00 0.00 0.00 0.00 10.71 5.11%
P/NAPS 0.28 0.12 0.13 0.11 0.09 0.12 0.19 6.67%
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 0.11 0.08 0.11 0.11 0.11 0.18 0.16 -6.05%
P/EPS 2.00 1.69 2.46 2.65 6.80 9.24 1.93 0.59%
EY 49.93 59.20 40.72 37.80 14.71 10.82 51.76 -0.59%
DY 15.70 32.86 0.00 0.00 0.00 0.00 12.77 3.50%
P/NAPS 0.26 0.12 0.19 0.12 0.09 0.11 0.16 8.42%

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