Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2012-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -70.36%    YoY -     20.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 1,229,045 857,802 512,700 241,616 881,025 655,011 428,251 102.08%
  QoQ % 43.28% 67.31% 112.20% -72.58% 34.51% 52.95% -
  Horiz. % 286.99% 200.30% 119.72% 56.42% 205.73% 152.95% 100.00%
PBT 142,980 102,763 64,524 31,329 107,169 77,638 52,124 96.08%
  QoQ % 39.14% 59.26% 105.96% -70.77% 38.04% 48.95% -
  Horiz. % 274.31% 197.15% 123.79% 60.10% 205.60% 148.95% 100.00%
Tax -30,483 -21,541 -13,249 -6,053 -19,300 -14,935 -9,974 110.74%
  QoQ % -41.51% -62.59% -118.88% 68.64% -29.23% -49.74% -
  Horiz. % 305.62% 215.97% 132.84% 60.69% 193.50% 149.74% 100.00%
NP 112,497 81,222 51,275 25,276 87,869 62,703 42,150 92.53%
  QoQ % 38.51% 58.40% 102.86% -71.23% 40.14% 48.76% -
  Horiz. % 266.90% 192.70% 121.65% 59.97% 208.47% 148.76% 100.00%
NP to SH 110,284 80,017 50,482 24,875 83,917 60,528 40,817 94.11%
  QoQ % 37.83% 58.51% 102.94% -70.36% 38.64% 48.29% -
  Horiz. % 270.19% 196.04% 123.68% 60.94% 205.59% 148.29% 100.00%
Tax Rate 21.32 % 20.96 % 20.53 % 19.32 % 18.01 % 19.24 % 19.14 % 7.46%
  QoQ % 1.72% 2.09% 6.26% 7.27% -6.39% 0.52% -
  Horiz. % 111.39% 109.51% 107.26% 100.94% 94.10% 100.52% 100.00%
Total Cost 1,116,548 776,580 461,425 216,340 793,156 592,308 386,101 103.11%
  QoQ % 43.78% 68.30% 113.29% -72.72% 33.91% 53.41% -
  Horiz. % 289.19% 201.13% 119.51% 56.03% 205.43% 153.41% 100.00%
Net Worth 613,649 584,913 556,849 550,388 524,750 513,896 494,621 15.48%
  QoQ % 4.91% 5.04% 1.17% 4.89% 2.11% 3.90% -
  Horiz. % 124.06% 118.25% 112.58% 111.27% 106.09% 103.90% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 56,179 15,052 - - 27,957 15,051 15,053 140.79%
  QoQ % 273.21% 0.00% 0.00% 0.00% 85.75% -0.02% -
  Horiz. % 373.19% 99.99% 0.00% 0.00% 185.72% 99.98% 100.00%
Div Payout % 50.94 % 18.81 % - % - % 33.32 % 24.87 % 36.88 % 24.05%
  QoQ % 170.81% 0.00% 0.00% 0.00% 33.98% -32.57% -
  Horiz. % 138.12% 51.00% 0.00% 0.00% 90.35% 67.43% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 613,649 584,913 556,849 550,388 524,750 513,896 494,621 15.48%
  QoQ % 4.91% 5.04% 1.17% 4.89% 2.11% 3.90% -
  Horiz. % 124.06% 118.25% 112.58% 111.27% 106.09% 103.90% 100.00%
NOSH 216,073 215,041 215,000 214,995 215,061 215,019 215,052 0.32%
  QoQ % 0.48% 0.02% 0.00% -0.03% 0.02% -0.02% -
  Horiz. % 100.47% 99.99% 99.98% 99.97% 100.00% 99.98% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 9.15 % 9.47 % 10.00 % 10.46 % 9.97 % 9.57 % 9.84 % -4.74%
  QoQ % -3.38% -5.30% -4.40% 4.91% 4.18% -2.74% -
  Horiz. % 92.99% 96.24% 101.63% 106.30% 101.32% 97.26% 100.00%
ROE 17.97 % 13.68 % 9.07 % 4.52 % 15.99 % 11.78 % 8.25 % 68.11%
  QoQ % 31.36% 50.83% 100.66% -71.73% 35.74% 42.79% -
  Horiz. % 217.82% 165.82% 109.94% 54.79% 193.82% 142.79% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 568.81 398.90 238.47 112.38 409.66 304.63 199.14 101.44%
  QoQ % 42.59% 67.27% 112.20% -72.57% 34.48% 52.97% -
  Horiz. % 285.63% 200.31% 119.75% 56.43% 205.71% 152.97% 100.00%
EPS 51.04 37.21 23.48 11.57 39.02 28.15 18.98 93.50%
  QoQ % 37.17% 58.48% 102.94% -70.35% 38.61% 48.31% -
  Horiz. % 268.91% 196.05% 123.71% 60.96% 205.58% 148.31% 100.00%
DPS 26.00 7.00 0.00 0.00 13.00 7.00 7.00 140.03%
  QoQ % 271.43% 0.00% 0.00% 0.00% 85.71% 0.00% -
  Horiz. % 371.43% 100.00% 0.00% 0.00% 185.71% 100.00% 100.00%
NAPS 2.8400 2.7200 2.5900 2.5600 2.4400 2.3900 2.3000 15.11%
  QoQ % 4.41% 5.02% 1.17% 4.92% 2.09% 3.91% -
  Horiz. % 123.48% 118.26% 112.61% 111.30% 106.09% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 238.24 166.28 99.38 46.84 170.78 126.97 83.01 102.09%
  QoQ % 43.28% 67.32% 112.17% -72.57% 34.50% 52.96% -
  Horiz. % 287.00% 200.31% 119.72% 56.43% 205.73% 152.96% 100.00%
EPS 21.38 15.51 9.79 4.82 16.27 11.73 7.91 94.16%
  QoQ % 37.85% 58.43% 103.11% -70.37% 38.70% 48.29% -
  Horiz. % 270.29% 196.08% 123.77% 60.94% 205.69% 148.29% 100.00%
DPS 10.89 2.92 0.00 0.00 5.42 2.92 2.92 140.68%
  QoQ % 272.95% 0.00% 0.00% 0.00% 85.62% 0.00% -
  Horiz. % 372.95% 100.00% 0.00% 0.00% 185.62% 100.00% 100.00%
NAPS 1.1895 1.1338 1.0794 1.0669 1.0172 0.9962 0.9588 15.47%
  QoQ % 4.91% 5.04% 1.17% 4.89% 2.11% 3.90% -
  Horiz. % 124.06% 118.25% 112.58% 111.27% 106.09% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 5.2900 3.5800 3.0200 3.2100 2.4000 2.3300 2.5300 -
P/RPS 0.93 0.90 1.27 2.86 0.59 0.76 1.27 -18.77%
  QoQ % 3.33% -29.13% -55.59% 384.75% -22.37% -40.16% -
  Horiz. % 73.23% 70.87% 100.00% 225.20% 46.46% 59.84% 100.00%
P/EPS 10.36 9.62 12.86 27.74 6.15 8.28 13.33 -15.48%
  QoQ % 7.69% -25.19% -53.64% 351.06% -25.72% -37.88% -
  Horiz. % 77.72% 72.17% 96.47% 208.10% 46.14% 62.12% 100.00%
EY 9.65 10.39 7.77 3.60 16.26 12.08 7.50 18.32%
  QoQ % -7.12% 33.72% 115.83% -77.86% 34.60% 61.07% -
  Horiz. % 128.67% 138.53% 103.60% 48.00% 216.80% 161.07% 100.00%
DY 4.91 1.96 0.00 0.00 5.42 3.00 2.77 46.52%
  QoQ % 150.51% 0.00% 0.00% 0.00% 80.67% 8.30% -
  Horiz. % 177.26% 70.76% 0.00% 0.00% 195.67% 108.30% 100.00%
P/NAPS 1.86 1.32 1.17 1.25 0.98 0.97 1.10 41.98%
  QoQ % 40.91% 12.82% -6.40% 27.55% 1.03% -11.82% -
  Horiz. % 169.09% 120.00% 106.36% 113.64% 89.09% 88.18% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 21/03/12 -
Price 5.4600 5.0400 3.8100 3.0500 2.4500 2.4000 2.5100 -
P/RPS 0.96 1.26 1.60 2.71 0.60 0.79 1.26 -16.59%
  QoQ % -23.81% -21.25% -40.96% 351.67% -24.05% -37.30% -
  Horiz. % 76.19% 100.00% 126.98% 215.08% 47.62% 62.70% 100.00%
P/EPS 10.70 13.54 16.23 26.36 6.28 8.53 13.22 -13.16%
  QoQ % -20.97% -16.57% -38.43% 319.75% -26.38% -35.48% -
  Horiz. % 80.94% 102.42% 122.77% 199.39% 47.50% 64.52% 100.00%
EY 9.35 7.38 6.16 3.79 15.93 11.73 7.56 15.23%
  QoQ % 26.69% 19.81% 62.53% -76.21% 35.81% 55.16% -
  Horiz. % 123.68% 97.62% 81.48% 50.13% 210.71% 155.16% 100.00%
DY 4.76 1.39 0.00 0.00 5.31 2.92 2.79 42.83%
  QoQ % 242.45% 0.00% 0.00% 0.00% 81.85% 4.66% -
  Horiz. % 170.61% 49.82% 0.00% 0.00% 190.32% 104.66% 100.00%
P/NAPS 1.92 1.85 1.47 1.19 1.00 1.00 1.09 45.90%
  QoQ % 3.78% 25.85% 23.53% 19.00% 0.00% -8.26% -
  Horiz. % 176.15% 169.72% 134.86% 109.17% 91.74% 91.74% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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