Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2009-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     76.28%    YoY -     -11.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 323,628 164,914 509,731 374,975 261,233 153,447 656,596 -37.52%
  QoQ % 96.24% -67.65% 35.94% 43.54% 70.24% -76.63% -
  Horiz. % 49.29% 25.12% 77.63% 57.11% 39.79% 23.37% 100.00%
PBT 29,754 14,690 42,051 26,239 15,100 8,799 57,414 -35.40%
  QoQ % 102.55% -65.07% 60.26% 73.77% 71.61% -84.67% -
  Horiz. % 51.82% 25.59% 73.24% 45.70% 26.30% 15.33% 100.00%
Tax -3,076 -1,475 -3,475 -2,483 -1,603 -954 -4,379 -20.93%
  QoQ % -108.54% 57.55% -39.95% -54.90% -68.03% 78.21% -
  Horiz. % 70.24% 33.68% 79.36% 56.70% 36.61% 21.79% 100.00%
NP 26,678 13,215 38,576 23,756 13,497 7,845 53,035 -36.67%
  QoQ % 101.88% -65.74% 62.38% 76.01% 72.05% -85.21% -
  Horiz. % 50.30% 24.92% 72.74% 44.79% 25.45% 14.79% 100.00%
NP to SH 25,666 12,728 37,458 23,085 13,096 7,552 47,698 -33.77%
  QoQ % 101.65% -66.02% 62.26% 76.28% 73.41% -84.17% -
  Horiz. % 53.81% 26.68% 78.53% 48.40% 27.46% 15.83% 100.00%
Tax Rate 10.34 % 10.04 % 8.26 % 9.46 % 10.62 % 10.84 % 7.63 % 22.39%
  QoQ % 2.99% 21.55% -12.68% -10.92% -2.03% 42.07% -
  Horiz. % 135.52% 131.59% 108.26% 123.98% 139.19% 142.07% 100.00%
Total Cost 296,950 151,699 471,155 351,219 247,736 145,602 603,561 -37.60%
  QoQ % 95.75% -67.80% 34.15% 41.77% 70.15% -75.88% -
  Horiz. % 49.20% 25.13% 78.06% 58.19% 41.05% 24.12% 100.00%
Net Worth 400,492 387,654 374,805 359,626 351,093 352,856 318,094 16.55%
  QoQ % 3.31% 3.43% 4.22% 2.43% -0.50% 10.93% -
  Horiz. % 125.90% 121.87% 117.83% 113.06% 110.37% 110.93% 100.00%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 10,765 10,768 - - - - 21,733 -37.31%
  QoQ % -0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.54% 49.55% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 41.95 % 84.60 % - % - % - % - % 45.56 % -5.34%
  QoQ % -50.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.08% 185.69% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 400,492 387,654 374,805 359,626 351,093 352,856 318,094 16.55%
  QoQ % 3.31% 3.43% 4.22% 2.43% -0.50% 10.93% -
  Horiz. % 125.90% 121.87% 117.83% 113.06% 110.37% 110.93% 100.00%
NOSH 215,318 215,363 215,405 215,345 215,394 215,156 197,574 5.88%
  QoQ % -0.02% -0.02% 0.03% -0.02% 0.11% 8.90% -
  Horiz. % 108.98% 109.00% 109.03% 108.99% 109.02% 108.90% 100.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.24 % 8.01 % 7.57 % 6.34 % 5.17 % 5.11 % 8.08 % 1.31%
  QoQ % 2.87% 5.81% 19.40% 22.63% 1.17% -36.76% -
  Horiz. % 101.98% 99.13% 93.69% 78.47% 63.99% 63.24% 100.00%
ROE 6.41 % 3.28 % 9.99 % 6.42 % 3.73 % 2.14 % 14.99 % -43.15%
  QoQ % 95.43% -67.17% 55.61% 72.12% 74.30% -85.72% -
  Horiz. % 42.76% 21.88% 66.64% 42.83% 24.88% 14.28% 100.00%
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 150.30 76.57 236.64 174.13 121.28 71.32 332.33 -41.00%
  QoQ % 96.29% -67.64% 35.90% 43.58% 70.05% -78.54% -
  Horiz. % 45.23% 23.04% 71.21% 52.40% 36.49% 21.46% 100.00%
EPS 11.92 5.91 17.41 10.72 6.08 3.51 24.14 -37.45%
  QoQ % 101.69% -66.05% 62.41% 76.32% 73.22% -85.46% -
  Horiz. % 49.38% 24.48% 72.12% 44.41% 25.19% 14.54% 100.00%
DPS 5.00 5.00 - 0.00 0.00 0.00 11.00 -40.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 45.45% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.8000 1.7400 1.6700 1.6300 1.6400 1.6100 10.07%
  QoQ % 3.33% 3.45% 4.19% 2.45% -0.61% 1.86% -
  Horiz. % 115.53% 111.80% 108.07% 103.73% 101.24% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 62.73 31.97 98.81 72.69 50.64 29.74 127.28 -37.53%
  QoQ % 96.22% -67.64% 35.93% 43.54% 70.28% -76.63% -
  Horiz. % 49.29% 25.12% 77.63% 57.11% 39.79% 23.37% 100.00%
EPS 4.98 2.47 7.26 4.47 2.54 1.46 9.25 -33.75%
  QoQ % 101.62% -65.98% 62.42% 75.98% 73.97% -84.22% -
  Horiz. % 53.84% 26.70% 78.49% 48.32% 27.46% 15.78% 100.00%
DPS 2.09 2.09 - 0.00 0.00 0.00 4.21 -37.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.64% 49.64% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7763 0.7514 0.7265 0.6971 0.6806 0.6840 0.6166 16.55%
  QoQ % 3.31% 3.43% 4.22% 2.42% -0.50% 10.93% -
  Horiz. % 125.90% 121.86% 117.82% 113.06% 110.38% 110.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.3800 1.3800 1.2000 1.0000 0.9700 1.0000 1.2500 -
P/RPS 0.92 1.80 0.51 0.57 0.80 1.40 0.38 80.01%
  QoQ % -48.89% 252.94% -10.53% -28.75% -42.86% 268.42% -
  Horiz. % 242.11% 473.68% 134.21% 150.00% 210.53% 368.42% 100.00%
P/EPS 11.58 23.35 6.90 9.33 15.95 28.49 5.18 70.72%
  QoQ % -50.41% 238.41% -26.05% -41.50% -44.02% 450.00% -
  Horiz. % 223.55% 450.77% 133.20% 180.12% 307.92% 550.00% 100.00%
EY 8.64 4.28 14.49 10.72 6.27 3.51 19.31 -41.41%
  QoQ % 101.87% -70.46% 35.17% 70.97% 78.63% -81.82% -
  Horiz. % 44.74% 22.16% 75.04% 55.52% 32.47% 18.18% 100.00%
DY 3.62 3.62 0.00 0.00 0.00 0.00 8.80 -44.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.14% 41.14% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.77 0.69 0.60 0.60 0.61 0.78 -3.44%
  QoQ % -3.90% 11.59% 15.00% 0.00% -1.64% -21.79% -
  Horiz. % 94.87% 98.72% 88.46% 76.92% 76.92% 78.21% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 24/09/08 -
Price 1.4300 1.3800 1.2800 1.1600 0.8600 1.0200 1.1300 -
P/RPS 0.95 1.80 0.54 0.67 0.71 1.43 0.34 98.01%
  QoQ % -47.22% 233.33% -19.40% -5.63% -50.35% 320.59% -
  Horiz. % 279.41% 529.41% 158.82% 197.06% 208.82% 420.59% 100.00%
P/EPS 12.00 23.35 7.36 10.82 14.14 29.06 4.68 87.02%
  QoQ % -48.61% 217.26% -31.98% -23.48% -51.34% 520.94% -
  Horiz. % 256.41% 498.93% 157.26% 231.20% 302.14% 620.94% 100.00%
EY 8.34 4.28 13.59 9.24 7.07 3.44 21.36 -46.49%
  QoQ % 94.86% -68.51% 47.08% 30.69% 105.52% -83.90% -
  Horiz. % 39.04% 20.04% 63.62% 43.26% 33.10% 16.10% 100.00%
DY 3.50 3.62 0.00 0.00 0.00 0.00 9.73 -49.33%
  QoQ % -3.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.97% 37.20% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.77 0.74 0.69 0.53 0.62 0.70 6.54%
  QoQ % 0.00% 4.05% 7.25% 30.19% -14.52% -11.43% -
  Horiz. % 110.00% 110.00% 105.71% 98.57% 75.71% 88.57% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers