Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2012-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 21-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     97.82%    YoY -     13.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 241,616 881,025 655,011 428,251 213,762 804,023 598,823 -45.25%
  QoQ % -72.58% 34.51% 52.95% 100.34% -73.41% 34.27% -
  Horiz. % 40.35% 147.13% 109.38% 71.52% 35.70% 134.27% 100.00%
PBT 31,329 107,169 77,638 52,124 26,285 96,640 70,691 -41.73%
  QoQ % -70.77% 38.04% 48.95% 98.30% -72.80% 36.71% -
  Horiz. % 44.32% 151.60% 109.83% 73.73% 37.18% 136.71% 100.00%
Tax -6,053 -19,300 -14,935 -9,974 -4,895 -16,522 -12,360 -37.74%
  QoQ % 68.64% -29.23% -49.74% -103.76% 70.37% -33.67% -
  Horiz. % 48.97% 156.15% 120.83% 80.70% 39.60% 133.67% 100.00%
NP 25,276 87,869 62,703 42,150 21,390 80,118 58,331 -42.59%
  QoQ % -71.23% 40.14% 48.76% 97.05% -73.30% 37.35% -
  Horiz. % 43.33% 150.64% 107.50% 72.26% 36.67% 137.35% 100.00%
NP to SH 24,875 83,917 60,528 40,817 20,633 77,246 56,469 -41.96%
  QoQ % -70.36% 38.64% 48.29% 97.82% -73.29% 36.79% -
  Horiz. % 44.05% 148.61% 107.19% 72.28% 36.54% 136.79% 100.00%
Tax Rate 19.32 % 18.01 % 19.24 % 19.14 % 18.62 % 17.10 % 17.48 % 6.87%
  QoQ % 7.27% -6.39% 0.52% 2.79% 8.89% -2.17% -
  Horiz. % 110.53% 103.03% 110.07% 109.50% 106.52% 97.83% 100.00%
Total Cost 216,340 793,156 592,308 386,101 192,372 723,905 540,492 -45.54%
  QoQ % -72.72% 33.91% 53.41% 100.71% -73.43% 33.93% -
  Horiz. % 40.03% 146.75% 109.59% 71.44% 35.59% 133.93% 100.00%
Net Worth 550,388 524,750 513,896 494,621 488,393 466,918 458,555 12.88%
  QoQ % 4.89% 2.11% 3.90% 1.28% 4.60% 1.82% -
  Horiz. % 120.03% 114.44% 112.07% 107.87% 106.51% 101.82% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 27,957 15,051 15,053 15,060 23,668 23,681 -
  QoQ % 0.00% 85.75% -0.02% -0.05% -36.37% -0.05% -
  Horiz. % 0.00% 118.06% 63.56% 63.57% 63.60% 99.95% 100.00%
Div Payout % - % 33.32 % 24.87 % 36.88 % 72.99 % 30.64 % 41.94 % -
  QoQ % 0.00% 33.98% -32.57% -49.47% 138.22% -26.94% -
  Horiz. % 0.00% 79.45% 59.30% 87.94% 174.03% 73.06% 100.00%
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 550,388 524,750 513,896 494,621 488,393 466,918 458,555 12.88%
  QoQ % 4.89% 2.11% 3.90% 1.28% 4.60% 1.82% -
  Horiz. % 120.03% 114.44% 112.07% 107.87% 106.51% 101.82% 100.00%
NOSH 214,995 215,061 215,019 215,052 215,151 215,169 215,284 -0.09%
  QoQ % -0.03% 0.02% -0.02% -0.05% -0.01% -0.05% -
  Horiz. % 99.87% 99.90% 99.88% 99.89% 99.94% 99.95% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.46 % 9.97 % 9.57 % 9.84 % 10.01 % 9.96 % 9.74 % 4.85%
  QoQ % 4.91% 4.18% -2.74% -1.70% 0.50% 2.26% -
  Horiz. % 107.39% 102.36% 98.25% 101.03% 102.77% 102.26% 100.00%
ROE 4.52 % 15.99 % 11.78 % 8.25 % 4.22 % 16.54 % 12.31 % -48.57%
  QoQ % -71.73% 35.74% 42.79% 95.50% -74.49% 34.36% -
  Horiz. % 36.72% 129.89% 95.69% 67.02% 34.28% 134.36% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 112.38 409.66 304.63 199.14 99.35 373.67 278.15 -45.20%
  QoQ % -72.57% 34.48% 52.97% 100.44% -73.41% 34.34% -
  Horiz. % 40.40% 147.28% 109.52% 71.59% 35.72% 134.34% 100.00%
EPS 11.57 39.02 28.15 18.98 9.59 35.90 26.23 -41.91%
  QoQ % -70.35% 38.61% 48.31% 97.91% -73.29% 36.87% -
  Horiz. % 44.11% 148.76% 107.32% 72.36% 36.56% 136.87% 100.00%
DPS 0.00 13.00 7.00 7.00 7.00 11.00 11.00 -
  QoQ % 0.00% 85.71% 0.00% 0.00% -36.36% 0.00% -
  Horiz. % 0.00% 118.18% 63.64% 63.64% 63.64% 100.00% 100.00%
NAPS 2.5600 2.4400 2.3900 2.3000 2.2700 2.1700 2.1300 12.98%
  QoQ % 4.92% 2.09% 3.91% 1.32% 4.61% 1.88% -
  Horiz. % 120.19% 114.55% 112.21% 107.98% 106.57% 101.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 46.84 170.78 126.97 83.01 41.44 155.86 116.08 -45.24%
  QoQ % -72.57% 34.50% 52.96% 100.31% -73.41% 34.27% -
  Horiz. % 40.35% 147.12% 109.38% 71.51% 35.70% 134.27% 100.00%
EPS 4.82 16.27 11.73 7.91 4.00 14.97 10.95 -41.99%
  QoQ % -70.37% 38.70% 48.29% 97.75% -73.28% 36.71% -
  Horiz. % 44.02% 148.58% 107.12% 72.24% 36.53% 136.71% 100.00%
DPS 0.00 5.42 2.92 2.92 2.92 4.59 4.59 -
  QoQ % 0.00% 85.62% 0.00% 0.00% -36.38% 0.00% -
  Horiz. % 0.00% 118.08% 63.62% 63.62% 63.62% 100.00% 100.00%
NAPS 1.0669 1.0172 0.9962 0.9588 0.9467 0.9051 0.8889 12.88%
  QoQ % 4.89% 2.11% 3.90% 1.28% 4.60% 1.82% -
  Horiz. % 120.02% 114.43% 112.07% 107.86% 106.50% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.2100 2.4000 2.3300 2.5300 2.3400 2.5800 2.5500 -
P/RPS 2.86 0.59 0.76 1.27 2.36 0.69 0.92 112.27%
  QoQ % 384.75% -22.37% -40.16% -46.19% 242.03% -25.00% -
  Horiz. % 310.87% 64.13% 82.61% 138.04% 256.52% 75.00% 100.00%
P/EPS 27.74 6.15 8.28 13.33 24.40 7.19 9.72 100.56%
  QoQ % 351.06% -25.72% -37.88% -45.37% 239.36% -26.03% -
  Horiz. % 285.39% 63.27% 85.19% 137.14% 251.03% 73.97% 100.00%
EY 3.60 16.26 12.08 7.50 4.10 13.91 10.29 -50.19%
  QoQ % -77.86% 34.60% 61.07% 82.93% -70.52% 35.18% -
  Horiz. % 34.99% 158.02% 117.40% 72.89% 39.84% 135.18% 100.00%
DY 0.00 5.42 3.00 2.77 2.99 4.26 4.31 -
  QoQ % 0.00% 80.67% 8.30% -7.36% -29.81% -1.16% -
  Horiz. % 0.00% 125.75% 69.61% 64.27% 69.37% 98.84% 100.00%
P/NAPS 1.25 0.98 0.97 1.10 1.03 1.19 1.20 2.75%
  QoQ % 27.55% 1.03% -11.82% 6.80% -13.45% -0.83% -
  Horiz. % 104.17% 81.67% 80.83% 91.67% 85.83% 99.17% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 -
Price 3.0500 2.4500 2.4000 2.5100 2.5100 2.1100 2.7000 -
P/RPS 2.71 0.60 0.79 1.26 2.53 0.56 0.97 97.75%
  QoQ % 351.67% -24.05% -37.30% -50.20% 351.79% -42.27% -
  Horiz. % 279.38% 61.86% 81.44% 129.90% 260.82% 57.73% 100.00%
P/EPS 26.36 6.28 8.53 13.22 26.17 5.88 10.29 86.69%
  QoQ % 319.75% -26.38% -35.48% -49.48% 345.07% -42.86% -
  Horiz. % 256.17% 61.03% 82.90% 128.47% 254.32% 57.14% 100.00%
EY 3.79 15.93 11.73 7.56 3.82 17.01 9.71 -46.44%
  QoQ % -76.21% 35.81% 55.16% 97.91% -77.54% 75.18% -
  Horiz. % 39.03% 164.06% 120.80% 77.86% 39.34% 175.18% 100.00%
DY 0.00 5.31 2.92 2.79 2.79 5.21 4.07 -
  QoQ % 0.00% 81.85% 4.66% 0.00% -46.45% 28.01% -
  Horiz. % 0.00% 130.47% 71.74% 68.55% 68.55% 128.01% 100.00%
P/NAPS 1.19 1.00 1.00 1.09 1.11 0.97 1.27 -4.23%
  QoQ % 19.00% 0.00% -8.26% -1.80% 14.43% -23.62% -
  Horiz. % 93.70% 78.74% 78.74% 85.83% 87.40% 76.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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