Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2014-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 20-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     115.60%    YoY -     25.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 431,071 1,590,472 1,175,071 748,301 364,811 1,229,045 857,802 -36.71%
  QoQ % -72.90% 35.35% 57.03% 105.12% -70.32% 43.28% -
  Horiz. % 50.25% 185.41% 136.99% 87.23% 42.53% 143.28% 100.00%
PBT 40,163 186,266 130,253 82,176 37,776 142,980 102,763 -46.45%
  QoQ % -78.44% 43.00% 58.50% 117.53% -73.58% 39.14% -
  Horiz. % 39.08% 181.26% 126.75% 79.97% 36.76% 139.14% 100.00%
Tax -8,971 -34,765 -28,580 -17,668 -7,941 -30,483 -21,541 -44.14%
  QoQ % 74.20% -21.64% -61.76% -122.49% 73.95% -41.51% -
  Horiz. % 41.65% 161.39% 132.68% 82.02% 36.86% 141.51% 100.00%
NP 31,192 151,501 101,673 64,508 29,835 112,497 81,222 -47.07%
  QoQ % -79.41% 49.01% 57.61% 116.22% -73.48% 38.51% -
  Horiz. % 38.40% 186.53% 125.18% 79.42% 36.73% 138.51% 100.00%
NP to SH 30,267 148,450 99,604 63,263 29,343 110,284 80,017 -47.60%
  QoQ % -79.61% 49.04% 57.44% 115.60% -73.39% 37.83% -
  Horiz. % 37.83% 185.52% 124.48% 79.06% 36.67% 137.83% 100.00%
Tax Rate 22.34 % 18.66 % 21.94 % 21.50 % 21.02 % 21.32 % 20.96 % 4.33%
  QoQ % 19.72% -14.95% 2.05% 2.28% -1.41% 1.72% -
  Horiz. % 106.58% 89.03% 104.68% 102.58% 100.29% 101.72% 100.00%
Total Cost 399,879 1,438,971 1,073,398 683,793 334,976 1,116,548 776,580 -35.68%
  QoQ % -72.21% 34.06% 56.98% 104.13% -70.00% 43.78% -
  Horiz. % 51.49% 185.30% 138.22% 88.05% 43.13% 143.78% 100.00%
Net Worth 767,176 712,170 685,551 650,098 636,833 613,649 584,913 19.76%
  QoQ % 7.72% 3.88% 5.45% 2.08% 3.78% 4.91% -
  Horiz. % 131.16% 121.76% 117.21% 111.14% 108.88% 104.91% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 46,445 17,691 - - 56,179 15,052 -
  QoQ % 0.00% 162.53% 0.00% 0.00% 0.00% 273.21% -
  Horiz. % 0.00% 308.55% 117.53% 0.00% 0.00% 373.21% 100.00%
Div Payout % - % 31.29 % 17.76 % - % - % 50.94 % 18.81 % -
  QoQ % 0.00% 76.18% 0.00% 0.00% 0.00% 170.81% -
  Horiz. % 0.00% 166.35% 94.42% 0.00% 0.00% 270.81% 100.00%
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 767,176 712,170 685,551 650,098 636,833 613,649 584,913 19.76%
  QoQ % 7.72% 3.88% 5.45% 2.08% 3.78% 4.91% -
  Horiz. % 131.16% 121.76% 117.21% 111.14% 108.88% 104.91% 100.00%
NOSH 221,088 221,171 221,145 221,121 221,122 216,073 215,041 1.86%
  QoQ % -0.04% 0.01% 0.01% -0.00% 2.34% 0.48% -
  Horiz. % 102.81% 102.85% 102.84% 102.83% 102.83% 100.48% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.24 % 9.53 % 8.65 % 8.62 % 8.18 % 9.15 % 9.47 % -16.35%
  QoQ % -24.03% 10.17% 0.35% 5.38% -10.60% -3.38% -
  Horiz. % 76.45% 100.63% 91.34% 91.02% 86.38% 96.62% 100.00%
ROE 3.95 % 20.84 % 14.53 % 9.73 % 4.61 % 17.97 % 13.68 % -56.22%
  QoQ % -81.05% 43.43% 49.33% 111.06% -74.35% 31.36% -
  Horiz. % 28.87% 152.34% 106.21% 71.13% 33.70% 131.36% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 194.98 719.11 531.36 338.41 164.98 568.81 398.90 -37.87%
  QoQ % -72.89% 35.33% 57.02% 105.12% -71.00% 42.59% -
  Horiz. % 48.88% 180.27% 133.21% 84.84% 41.36% 142.59% 100.00%
EPS 13.69 67.12 45.04 28.61 13.27 51.04 37.21 -48.56%
  QoQ % -79.60% 49.02% 57.43% 115.60% -74.00% 37.17% -
  Horiz. % 36.79% 180.38% 121.04% 76.89% 35.66% 137.17% 100.00%
DPS 0.00 21.00 8.00 0.00 0.00 26.00 7.00 -
  QoQ % 0.00% 162.50% 0.00% 0.00% 0.00% 271.43% -
  Horiz. % 0.00% 300.00% 114.29% 0.00% 0.00% 371.43% 100.00%
NAPS 3.4700 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 17.57%
  QoQ % 7.76% 3.87% 5.44% 2.08% 1.41% 4.41% -
  Horiz. % 127.57% 118.38% 113.97% 108.09% 105.88% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,864
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 83.40 307.72 227.35 144.78 70.58 237.79 165.96 -36.71%
  QoQ % -72.90% 35.35% 57.03% 105.13% -70.32% 43.28% -
  Horiz. % 50.25% 185.42% 136.99% 87.24% 42.53% 143.28% 100.00%
EPS 5.86 28.72 19.27 12.24 5.68 21.34 15.48 -47.58%
  QoQ % -79.60% 49.04% 57.43% 115.49% -73.38% 37.86% -
  Horiz. % 37.86% 185.53% 124.48% 79.07% 36.69% 137.86% 100.00%
DPS 0.00 8.99 3.42 0.00 0.00 10.87 2.91 -
  QoQ % 0.00% 162.87% 0.00% 0.00% 0.00% 273.54% -
  Horiz. % 0.00% 308.93% 117.53% 0.00% 0.00% 373.54% 100.00%
NAPS 1.4843 1.3779 1.3264 1.2578 1.2321 1.1873 1.1317 19.76%
  QoQ % 7.72% 3.88% 5.45% 2.09% 3.77% 4.91% -
  Horiz. % 131.16% 121.75% 117.20% 111.14% 108.87% 104.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 7.1500 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 -
P/RPS 3.67 0.79 1.09 1.48 3.41 0.93 0.90 154.59%
  QoQ % 364.56% -27.52% -26.35% -56.60% 266.67% 3.33% -
  Horiz. % 407.78% 87.78% 121.11% 164.44% 378.89% 103.33% 100.00%
P/EPS 52.23 8.48 12.88 17.48 42.43 10.36 9.62 207.96%
  QoQ % 515.92% -34.16% -26.32% -58.80% 309.56% 7.69% -
  Horiz. % 542.93% 88.15% 133.89% 181.70% 441.06% 107.69% 100.00%
EY 1.91 11.80 7.77 5.72 2.36 9.65 10.39 -67.57%
  QoQ % -83.81% 51.87% 35.84% 142.37% -75.54% -7.12% -
  Horiz. % 18.38% 113.57% 74.78% 55.05% 22.71% 92.88% 100.00%
DY 0.00 3.69 1.38 0.00 0.00 4.91 1.96 -
  QoQ % 0.00% 167.39% 0.00% 0.00% 0.00% 150.51% -
  Horiz. % 0.00% 188.27% 70.41% 0.00% 0.00% 250.51% 100.00%
P/NAPS 2.06 1.77 1.87 1.70 1.95 1.86 1.32 34.43%
  QoQ % 16.38% -5.35% 10.00% -12.82% 4.84% 40.91% -
  Horiz. % 156.06% 134.09% 141.67% 128.79% 147.73% 140.91% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 -
Price 6.8400 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 -
P/RPS 3.51 0.97 1.09 1.75 3.40 0.96 1.26 97.61%
  QoQ % 261.86% -11.01% -37.71% -48.53% 254.17% -23.81% -
  Horiz. % 278.57% 76.98% 86.51% 138.89% 269.84% 76.19% 100.00%
P/EPS 49.96 10.35 12.90 20.69 42.28 10.70 13.54 138.22%
  QoQ % 382.71% -19.77% -37.65% -51.06% 295.14% -20.97% -
  Horiz. % 368.98% 76.44% 95.27% 152.81% 312.26% 79.03% 100.00%
EY 2.00 9.66 7.75 4.83 2.37 9.35 7.38 -58.02%
  QoQ % -79.30% 24.65% 60.46% 103.80% -74.65% 26.69% -
  Horiz. % 27.10% 130.89% 105.01% 65.45% 32.11% 126.69% 100.00%
DY 0.00 3.02 1.38 0.00 0.00 4.76 1.39 -
  QoQ % 0.00% 118.84% 0.00% 0.00% 0.00% 242.45% -
  Horiz. % 0.00% 217.27% 99.28% 0.00% 0.00% 342.45% 100.00%
P/NAPS 1.97 2.16 1.87 2.01 1.95 1.92 1.85 4.27%
  QoQ % -8.80% 15.51% -6.97% 3.08% 1.56% 3.78% -
  Horiz. % 106.49% 116.76% 101.08% 108.65% 105.41% 103.78% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS