[SCIENTX] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 40.06%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 597,354 539,884 382,984 261,709 217,076 162,379 184,773 21.58%
PBT 46,079 38,752 28,462 12,202 10,239 6,514 27,900 8.71%
Tax -7,077 -9,112 -8,884 -7,150 -5,132 -3,428 -9,182 -4.24%
NP 39,002 29,640 19,578 5,052 5,107 3,086 18,718 13.00%
-
NP to SH 30,026 24,973 19,578 5,052 5,107 3,086 18,718 8.19%
-
Tax Rate 15.36% 23.51% 31.21% 58.60% 50.12% 52.63% 32.91% -
Total Cost 558,352 510,244 363,406 256,657 211,969 159,293 166,055 22.38%
-
Net Worth 251,656 247,681 246,175 264,970 270,056 265,344 183,700 5.38%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 13,844 17,334 - - - - 3,690 24.64%
Div Payout % 46.11% 69.41% - - - - 19.72% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 251,656 247,681 246,175 264,970 270,056 265,344 183,700 5.38%
NOSH 62,914 61,920 61,853 61,764 61,797 61,851 61,644 0.34%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.53% 5.49% 5.11% 1.93% 2.35% 1.90% 10.13% -
ROE 11.93% 10.08% 7.95% 1.91% 1.89% 1.16% 10.19% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 949.48 871.90 619.18 423.72 351.27 262.53 299.74 21.17%
EPS 47.73 40.33 31.65 8.18 8.26 4.99 30.36 7.82%
DPS 22.00 28.00 0.00 0.00 0.00 0.00 5.99 24.20%
NAPS 4.00 4.00 3.98 4.29 4.37 4.29 2.98 5.02%
Adjusted Per Share Value based on latest NOSH - 61,764
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 38.38 34.69 24.61 16.82 13.95 10.43 11.87 21.59%
EPS 1.93 1.60 1.26 0.32 0.33 0.20 1.20 8.23%
DPS 0.89 1.11 0.00 0.00 0.00 0.00 0.24 24.39%
NAPS 0.1617 0.1592 0.1582 0.1703 0.1735 0.1705 0.118 5.38%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.69 0.64 0.47 0.51 0.44 0.47 0.67 -
P/RPS 0.07 0.07 0.08 0.12 0.13 0.18 0.22 -17.36%
P/EPS 1.45 1.59 1.48 6.24 5.32 9.42 2.21 -6.77%
EY 69.17 63.02 67.35 16.04 18.78 10.62 45.32 7.29%
DY 31.88 43.75 0.00 0.00 0.00 0.00 8.93 23.61%
P/NAPS 0.17 0.16 0.12 0.12 0.10 0.11 0.22 -4.20%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 20/12/01 22/12/00 -
Price 0.81 0.67 0.54 0.50 0.44 0.52 0.55 -
P/RPS 0.09 0.08 0.09 0.12 0.13 0.20 0.18 -10.90%
P/EPS 1.70 1.66 1.71 6.11 5.32 10.42 1.81 -1.03%
EY 58.92 60.20 58.62 16.36 18.78 9.59 55.21 1.08%
DY 27.16 41.79 0.00 0.00 0.00 0.00 10.88 16.46%
P/NAPS 0.20 0.17 0.14 0.12 0.10 0.12 0.18 1.77%

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