[SCIENTX] YoY TTM Result on 31-Jan-2005 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -2.15%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 622,065 608,561 560,764 437,418 276,881 227,936 166,572 24.54%
PBT 37,496 47,281 40,369 30,765 19,209 8,402 6,866 32.68%
Tax -368 -4,420 -7,444 -11,607 -7,287 -4,856 -3,597 -31.59%
NP 37,128 42,861 32,925 19,158 11,922 3,546 3,269 49.89%
-
NP to SH 32,150 34,188 25,670 19,158 11,922 3,546 3,269 46.34%
-
Tax Rate 0.98% 9.35% 18.44% 37.73% 37.94% 57.80% 52.39% -
Total Cost 584,937 565,700 527,839 418,260 264,959 224,390 163,303 23.68%
-
Net Worth 287,584 263,363 353,687 248,250 268,994 267,054 265,036 1.36%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 5,663 10,747 14,240 - - - - -
Div Payout % 17.61% 31.44% 55.48% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 287,584 263,363 353,687 248,250 268,994 267,054 265,036 1.36%
NOSH 187,963 65,840 61,941 61,907 61,837 61,818 61,636 20.41%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 5.97% 7.04% 5.87% 4.38% 4.31% 1.56% 1.96% -
ROE 11.18% 12.98% 7.26% 7.72% 4.43% 1.33% 1.23% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 330.95 924.29 905.31 706.56 447.75 368.72 270.25 3.43%
EPS 17.10 51.93 41.44 30.95 19.28 5.74 5.30 21.54%
DPS 3.00 16.32 23.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 4.00 5.71 4.01 4.35 4.32 4.30 -15.81%
Adjusted Per Share Value based on latest NOSH - 61,907
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 39.97 39.10 36.03 28.11 17.79 14.65 10.70 24.55%
EPS 2.07 2.20 1.65 1.23 0.77 0.23 0.21 46.40%
DPS 0.36 0.69 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1692 0.2273 0.1595 0.1728 0.1716 0.1703 1.37%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.27 1.13 0.70 0.53 0.50 0.41 0.51 -
P/RPS 0.38 0.12 0.08 0.08 0.11 0.11 0.19 12.24%
P/EPS 7.43 2.18 1.69 1.71 2.59 7.15 9.62 -4.21%
EY 13.47 45.95 59.20 58.39 38.56 13.99 10.40 4.40%
DY 2.36 14.45 32.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.28 0.12 0.13 0.11 0.09 0.12 38.01%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/03/08 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 25/03/02 -
Price 1.24 1.04 0.70 0.76 0.51 0.39 0.49 -
P/RPS 0.37 0.11 0.08 0.11 0.11 0.11 0.18 12.75%
P/EPS 7.25 2.00 1.69 2.46 2.65 6.80 9.24 -3.95%
EY 13.79 49.93 59.20 40.72 37.80 14.71 10.82 4.12%
DY 2.42 15.70 32.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.26 0.12 0.19 0.12 0.09 0.11 39.45%

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