Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2010-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 23-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     65.55%    YoY -     84.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 381,511 186,625 694,816 503,130 323,628 164,914 509,731 -17.52%
  QoQ % 104.43% -73.14% 38.10% 55.47% 96.24% -67.65% -
  Horiz. % 74.85% 36.61% 136.31% 98.71% 63.49% 32.35% 100.00%
PBT 44,806 21,041 70,754 49,044 29,754 14,690 42,051 4.31%
  QoQ % 112.95% -70.26% 44.27% 64.83% 102.55% -65.07% -
  Horiz. % 106.55% 50.04% 168.26% 116.63% 70.76% 34.93% 100.00%
Tax -7,613 -3,584 -8,614 -5,122 -3,076 -1,475 -3,475 68.44%
  QoQ % -112.42% 58.39% -68.18% -66.51% -108.54% 57.55% -
  Horiz. % 219.08% 103.14% 247.88% 147.40% 88.52% 42.45% 100.00%
NP 37,193 17,457 62,140 43,922 26,678 13,215 38,576 -2.40%
  QoQ % 113.05% -71.91% 41.48% 64.64% 101.88% -65.74% -
  Horiz. % 96.41% 45.25% 161.08% 113.86% 69.16% 34.26% 100.00%
NP to SH 36,081 17,005 60,318 42,489 25,666 12,728 37,458 -2.46%
  QoQ % 112.18% -71.81% 41.96% 65.55% 101.65% -66.02% -
  Horiz. % 96.32% 45.40% 161.03% 113.43% 68.52% 33.98% 100.00%
Tax Rate 16.99 % 17.03 % 12.17 % 10.44 % 10.34 % 10.04 % 8.26 % 61.52%
  QoQ % -0.23% 39.93% 16.57% 0.97% 2.99% 21.55% -
  Horiz. % 205.69% 206.17% 147.34% 126.39% 125.18% 121.55% 100.00%
Total Cost 344,318 169,168 632,676 459,208 296,950 151,699 471,155 -18.82%
  QoQ % 103.54% -73.26% 37.78% 54.64% 95.75% -67.80% -
  Horiz. % 73.08% 35.90% 134.28% 97.46% 63.03% 32.20% 100.00%
Net Worth 437,280 433,207 413,609 404,862 400,492 387,654 374,805 10.79%
  QoQ % 0.94% 4.74% 2.16% 1.09% 3.31% 3.43% -
  Horiz. % 116.67% 115.58% 110.35% 108.02% 106.85% 103.43% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 12,924 12,931 17,233 17,228 10,765 10,768 - -
  QoQ % -0.05% -24.96% 0.03% 60.02% -0.02% 0.00% -
  Horiz. % 120.03% 120.09% 160.04% 159.99% 99.98% 100.00% -
Div Payout % 35.82 % 76.05 % 28.57 % 40.55 % 41.95 % 84.60 % - % -
  QoQ % -52.90% 166.19% -29.54% -3.34% -50.41% 0.00% -
  Horiz. % 42.34% 89.89% 33.77% 47.93% 49.59% 100.00% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 437,280 433,207 413,609 404,862 400,492 387,654 374,805 10.79%
  QoQ % 0.94% 4.74% 2.16% 1.09% 3.31% 3.43% -
  Horiz. % 116.67% 115.58% 110.35% 108.02% 106.85% 103.43% 100.00%
NOSH 215,408 215,525 215,421 215,352 215,318 215,363 215,405 0.00%
  QoQ % -0.05% 0.05% 0.03% 0.02% -0.02% -0.02% -
  Horiz. % 100.00% 100.06% 100.01% 99.98% 99.96% 99.98% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 9.75 % 9.35 % 8.94 % 8.73 % 8.24 % 8.01 % 7.57 % 18.32%
  QoQ % 4.28% 4.59% 2.41% 5.95% 2.87% 5.81% -
  Horiz. % 128.80% 123.51% 118.10% 115.32% 108.85% 105.81% 100.00%
ROE 8.25 % 3.93 % 14.58 % 10.49 % 6.41 % 3.28 % 9.99 % -11.95%
  QoQ % 109.92% -73.05% 38.99% 63.65% 95.43% -67.17% -
  Horiz. % 82.58% 39.34% 145.95% 105.01% 64.16% 32.83% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 177.11 86.59 322.54 233.63 150.30 76.57 236.64 -17.52%
  QoQ % 104.54% -73.15% 38.06% 55.44% 96.29% -67.64% -
  Horiz. % 74.84% 36.59% 136.30% 98.73% 63.51% 32.36% 100.00%
EPS 16.75 7.89 28.00 19.73 11.92 5.91 17.41 -2.54%
  QoQ % 112.29% -71.82% 41.92% 65.52% 101.69% -66.05% -
  Horiz. % 96.21% 45.32% 160.83% 113.33% 68.47% 33.95% 100.00%
DPS 6.00 6.00 8.00 8.00 5.00 5.00 - -
  QoQ % 0.00% -25.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 160.00% 160.00% 100.00% 100.00% -
NAPS 2.0300 2.0100 1.9200 1.8800 1.8600 1.8000 1.7400 10.79%
  QoQ % 1.00% 4.69% 2.13% 1.08% 3.33% 3.45% -
  Horiz. % 116.67% 115.52% 110.34% 108.05% 106.90% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 73.95 36.18 134.69 97.53 62.73 31.97 98.81 -17.53%
  QoQ % 104.39% -73.14% 38.10% 55.48% 96.22% -67.64% -
  Horiz. % 74.84% 36.62% 136.31% 98.70% 63.49% 32.36% 100.00%
EPS 6.99 3.30 11.69 8.24 4.98 2.47 7.26 -2.49%
  QoQ % 111.82% -71.77% 41.87% 65.46% 101.62% -65.98% -
  Horiz. % 96.28% 45.45% 161.02% 113.50% 68.60% 34.02% 100.00%
DPS 2.51 2.51 3.34 3.34 2.09 2.09 - -
  QoQ % 0.00% -24.85% 0.00% 59.81% 0.00% 0.00% -
  Horiz. % 120.10% 120.10% 159.81% 159.81% 100.00% 100.00% -
NAPS 0.8476 0.8397 0.8018 0.7848 0.7763 0.7514 0.7265 10.79%
  QoQ % 0.94% 4.73% 2.17% 1.09% 3.31% 3.43% -
  Horiz. % 116.67% 115.58% 110.36% 108.02% 106.85% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.9800 1.8400 1.5500 1.4500 1.3800 1.3800 1.2000 -
P/RPS 1.12 2.12 0.48 0.62 0.92 1.80 0.51 68.71%
  QoQ % -47.17% 341.67% -22.58% -32.61% -48.89% 252.94% -
  Horiz. % 219.61% 415.69% 94.12% 121.57% 180.39% 352.94% 100.00%
P/EPS 11.82 23.32 5.54 7.35 11.58 23.35 6.90 43.03%
  QoQ % -49.31% 320.94% -24.63% -36.53% -50.41% 238.41% -
  Horiz. % 171.30% 337.97% 80.29% 106.52% 167.83% 338.41% 100.00%
EY 8.46 4.29 18.06 13.61 8.64 4.28 14.49 -30.08%
  QoQ % 97.20% -76.25% 32.70% 57.52% 101.87% -70.46% -
  Horiz. % 58.39% 29.61% 124.64% 93.93% 59.63% 29.54% 100.00%
DY 3.03 3.26 5.16 5.52 3.62 3.62 0.00 -
  QoQ % -7.06% -36.82% -6.52% 52.49% 0.00% 0.00% -
  Horiz. % 83.70% 90.06% 142.54% 152.49% 100.00% 100.00% -
P/NAPS 0.98 0.92 0.81 0.77 0.74 0.77 0.69 26.27%
  QoQ % 6.52% 13.58% 5.19% 4.05% -3.90% 11.59% -
  Horiz. % 142.03% 133.33% 117.39% 111.59% 107.25% 111.59% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 -
Price 2.6500 1.8900 1.8900 1.4500 1.4300 1.3800 1.2800 -
P/RPS 1.50 2.18 0.59 0.62 0.95 1.80 0.54 97.24%
  QoQ % -31.19% 269.49% -4.84% -34.74% -47.22% 233.33% -
  Horiz. % 277.78% 403.70% 109.26% 114.81% 175.93% 333.33% 100.00%
P/EPS 15.82 23.95 6.75 7.35 12.00 23.35 7.36 66.32%
  QoQ % -33.95% 254.81% -8.16% -38.75% -48.61% 217.26% -
  Horiz. % 214.95% 325.41% 91.71% 99.86% 163.04% 317.26% 100.00%
EY 6.32 4.17 14.81 13.61 8.34 4.28 13.59 -39.89%
  QoQ % 51.56% -71.84% 8.82% 63.19% 94.86% -68.51% -
  Horiz. % 46.50% 30.68% 108.98% 100.15% 61.37% 31.49% 100.00%
DY 2.26 3.17 4.23 5.52 3.50 3.62 0.00 -
  QoQ % -28.71% -25.06% -23.37% 57.71% -3.31% 0.00% -
  Horiz. % 62.43% 87.57% 116.85% 152.49% 96.69% 100.00% -
P/NAPS 1.31 0.94 0.98 0.77 0.77 0.77 0.74 46.19%
  QoQ % 39.36% -4.08% 27.27% 0.00% 0.00% 4.05% -
  Horiz. % 177.03% 127.03% 132.43% 104.05% 104.05% 104.05% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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
Partners & Brokers