[SCIENTX] YoY TTM Result on 31-Jan-2006 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 2.79%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 594,419 622,065 608,561 560,764 437,418 276,881 227,936 17.30%
PBT 50,757 37,496 47,281 40,369 30,765 19,209 8,402 34.91%
Tax -3,204 -368 -4,420 -7,444 -11,607 -7,287 -4,856 -6.68%
NP 47,553 37,128 42,861 32,925 19,158 11,922 3,546 54.07%
-
NP to SH 45,209 32,150 34,188 25,670 19,158 11,922 3,546 52.78%
-
Tax Rate 6.31% 0.98% 9.35% 18.44% 37.73% 37.94% 57.80% -
Total Cost 546,866 584,937 565,700 527,839 418,260 264,959 224,390 15.99%
-
Net Worth 351,623 287,584 263,363 353,687 248,250 268,994 267,054 4.68%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 16,719 5,663 10,747 14,240 - - - -
Div Payout % 36.98% 17.61% 31.44% 55.48% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 351,623 287,584 263,363 353,687 248,250 268,994 267,054 4.68%
NOSH 215,719 187,963 65,840 61,941 61,907 61,837 61,818 23.13%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 8.00% 5.97% 7.04% 5.87% 4.38% 4.31% 1.56% -
ROE 12.86% 11.18% 12.98% 7.26% 7.72% 4.43% 1.33% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 275.55 330.95 924.29 905.31 706.56 447.75 368.72 -4.73%
EPS 20.96 17.10 51.93 41.44 30.95 19.28 5.74 24.06%
DPS 7.75 3.00 16.32 23.00 0.00 0.00 0.00 -
NAPS 1.63 1.53 4.00 5.71 4.01 4.35 4.32 -14.98%
Adjusted Per Share Value based on latest NOSH - 61,941
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 38.32 40.10 39.23 36.15 28.20 17.85 14.69 17.31%
EPS 2.91 2.07 2.20 1.65 1.23 0.77 0.23 52.59%
DPS 1.08 0.37 0.69 0.92 0.00 0.00 0.00 -
NAPS 0.2267 0.1854 0.1698 0.228 0.16 0.1734 0.1722 4.68%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.97 1.27 1.13 0.70 0.53 0.50 0.41 -
P/RPS 0.35 0.38 0.12 0.08 0.08 0.11 0.11 21.25%
P/EPS 4.63 7.43 2.18 1.69 1.71 2.59 7.15 -6.98%
EY 21.61 13.47 45.95 59.20 58.39 38.56 13.99 7.50%
DY 7.99 2.36 14.45 32.86 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.28 0.12 0.13 0.11 0.09 37.14%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 18/03/09 25/03/08 20/03/07 21/03/06 29/03/05 24/03/04 20/03/03 -
Price 0.86 1.24 1.04 0.70 0.76 0.51 0.39 -
P/RPS 0.31 0.37 0.11 0.08 0.11 0.11 0.11 18.83%
P/EPS 4.10 7.25 2.00 1.69 2.46 2.65 6.80 -8.07%
EY 24.37 13.79 49.93 59.20 40.72 37.80 14.71 8.76%
DY 9.01 2.42 15.70 32.86 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 0.26 0.12 0.19 0.12 0.09 34.34%

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