[SCIENTX] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 17.94%
YoY- 287.53%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 612,497 597,354 539,884 382,984 261,709 217,076 162,379 24.75%
PBT 36,913 46,079 38,752 28,462 12,202 10,239 6,514 33.50%
Tax 1,865 -7,077 -9,112 -8,884 -7,150 -5,132 -3,428 -
NP 38,778 39,002 29,640 19,578 5,052 5,107 3,086 52.44%
-
NP to SH 33,592 30,026 24,973 19,578 5,052 5,107 3,086 48.84%
-
Tax Rate -5.05% 15.36% 23.51% 31.21% 58.60% 50.12% 52.63% -
Total Cost 573,719 558,352 510,244 363,406 256,657 211,969 159,293 23.79%
-
Net Worth 290,708 251,656 247,681 246,175 264,970 270,056 265,344 1.53%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 5,663 13,844 17,334 - - - - -
Div Payout % 16.86% 46.11% 69.41% - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 290,708 251,656 247,681 246,175 264,970 270,056 265,344 1.53%
NOSH 188,771 62,914 61,920 61,853 61,764 61,797 61,851 20.42%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 6.33% 6.53% 5.49% 5.11% 1.93% 2.35% 1.90% -
ROE 11.56% 11.93% 10.08% 7.95% 1.91% 1.89% 1.16% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 324.46 949.48 871.90 619.18 423.72 351.27 262.53 3.59%
EPS 17.80 47.73 40.33 31.65 8.18 8.26 4.99 23.59%
DPS 3.00 22.00 28.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 4.00 4.00 3.98 4.29 4.37 4.29 -15.69%
Adjusted Per Share Value based on latest NOSH - 61,853
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 39.48 38.51 34.80 24.69 16.87 13.99 10.47 24.74%
EPS 2.17 1.94 1.61 1.26 0.33 0.33 0.20 48.76%
DPS 0.37 0.89 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1622 0.1597 0.1587 0.1708 0.1741 0.171 1.53%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.42 0.69 0.64 0.47 0.51 0.44 0.47 -
P/RPS 0.44 0.07 0.07 0.08 0.12 0.13 0.18 16.05%
P/EPS 7.98 1.45 1.59 1.48 6.24 5.32 9.42 -2.72%
EY 12.53 69.17 63.02 67.35 16.04 18.78 10.62 2.79%
DY 2.11 31.88 43.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.17 0.16 0.12 0.12 0.10 0.11 42.44%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 18/12/07 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 20/12/01 -
Price 1.37 0.81 0.67 0.54 0.50 0.44 0.52 -
P/RPS 0.42 0.09 0.08 0.09 0.12 0.13 0.20 13.15%
P/EPS 7.70 1.70 1.66 1.71 6.11 5.32 10.42 -4.91%
EY 12.99 58.92 60.20 58.62 16.36 18.78 9.59 5.18%
DY 2.19 27.16 41.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.20 0.17 0.14 0.12 0.10 0.12 39.62%

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