[SCIENTX] YoY TTM Result on 31-Oct-2005 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
20-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 8.06%
YoY- 27.56%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 654,122 612,497 597,354 539,884 382,984 261,709 217,076 20.16%
PBT 57,459 36,913 46,079 38,752 28,462 12,202 10,239 33.27%
Tax -4,158 1,865 -7,077 -9,112 -8,884 -7,150 -5,132 -3.44%
NP 53,301 38,778 39,002 29,640 19,578 5,052 5,107 47.77%
-
NP to SH 48,988 33,592 30,026 24,973 19,578 5,052 5,107 45.71%
-
Tax Rate 7.24% -5.05% 15.36% 23.51% 31.21% 58.60% 50.12% -
Total Cost 600,821 573,719 558,352 510,244 363,406 256,657 211,969 18.94%
-
Net Worth 352,856 290,708 251,656 247,681 246,175 264,970 270,056 4.55%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 16,719 5,663 13,844 17,334 - - - -
Div Payout % 34.13% 16.86% 46.11% 69.41% - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 352,856 290,708 251,656 247,681 246,175 264,970 270,056 4.55%
NOSH 215,156 188,771 62,914 61,920 61,853 61,764 61,797 23.08%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 8.15% 6.33% 6.53% 5.49% 5.11% 1.93% 2.35% -
ROE 13.88% 11.56% 11.93% 10.08% 7.95% 1.91% 1.89% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 304.02 324.46 949.48 871.90 619.18 423.72 351.27 -2.37%
EPS 22.77 17.80 47.73 40.33 31.65 8.18 8.26 18.39%
DPS 7.77 3.00 22.00 28.00 0.00 0.00 0.00 -
NAPS 1.64 1.54 4.00 4.00 3.98 4.29 4.37 -15.05%
Adjusted Per Share Value based on latest NOSH - 61,920
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 42.03 39.36 38.38 34.69 24.61 16.82 13.95 20.15%
EPS 3.15 2.16 1.93 1.60 1.26 0.32 0.33 45.59%
DPS 1.07 0.36 0.89 1.11 0.00 0.00 0.00 -
NAPS 0.2267 0.1868 0.1617 0.1592 0.1582 0.1703 0.1735 4.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.00 1.42 0.69 0.64 0.47 0.51 0.44 -
P/RPS 0.33 0.44 0.07 0.07 0.08 0.12 0.13 16.77%
P/EPS 4.39 7.98 1.45 1.59 1.48 6.24 5.32 -3.14%
EY 22.77 12.53 69.17 63.02 67.35 16.04 18.78 3.25%
DY 7.77 2.11 31.88 43.75 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.17 0.16 0.12 0.12 0.10 35.13%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/08 18/12/07 28/12/06 20/12/05 14/12/04 19/12/03 19/12/02 -
Price 1.02 1.37 0.81 0.67 0.54 0.50 0.44 -
P/RPS 0.34 0.42 0.09 0.08 0.09 0.12 0.13 17.36%
P/EPS 4.48 7.70 1.70 1.66 1.71 6.11 5.32 -2.82%
EY 22.32 12.99 58.92 60.20 58.62 16.36 18.78 2.91%
DY 7.62 2.19 27.16 41.79 0.00 0.00 0.00 -
P/NAPS 0.62 0.89 0.20 0.17 0.14 0.12 0.10 35.50%

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