Highlights

[SCIENTX] QoQ Cumulative Quarter Result on 2013-10-31 [#1]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 17-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     -73.39%    YoY -     17.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,590,472 1,175,071 748,301 364,811 1,229,045 857,802 512,700 113.15%
  QoQ % 35.35% 57.03% 105.12% -70.32% 43.28% 67.31% -
  Horiz. % 310.21% 229.19% 145.95% 71.15% 239.72% 167.31% 100.00%
PBT 186,266 130,253 82,176 37,776 142,980 102,763 64,524 103.14%
  QoQ % 43.00% 58.50% 117.53% -73.58% 39.14% 59.26% -
  Horiz. % 288.68% 201.87% 127.36% 58.55% 221.59% 159.26% 100.00%
Tax -34,765 -28,580 -17,668 -7,941 -30,483 -21,541 -13,249 90.58%
  QoQ % -21.64% -61.76% -122.49% 73.95% -41.51% -62.59% -
  Horiz. % 262.40% 215.71% 133.35% 59.94% 230.08% 162.59% 100.00%
NP 151,501 101,673 64,508 29,835 112,497 81,222 51,275 106.32%
  QoQ % 49.01% 57.61% 116.22% -73.48% 38.51% 58.40% -
  Horiz. % 295.47% 198.29% 125.81% 58.19% 219.40% 158.40% 100.00%
NP to SH 148,450 99,604 63,263 29,343 110,284 80,017 50,482 105.66%
  QoQ % 49.04% 57.44% 115.60% -73.39% 37.83% 58.51% -
  Horiz. % 294.07% 197.31% 125.32% 58.13% 218.46% 158.51% 100.00%
Tax Rate 18.66 % 21.94 % 21.50 % 21.02 % 21.32 % 20.96 % 20.53 % -6.18%
  QoQ % -14.95% 2.05% 2.28% -1.41% 1.72% 2.09% -
  Horiz. % 90.89% 106.87% 104.72% 102.39% 103.85% 102.09% 100.00%
Total Cost 1,438,971 1,073,398 683,793 334,976 1,116,548 776,580 461,425 113.90%
  QoQ % 34.06% 56.98% 104.13% -70.00% 43.78% 68.30% -
  Horiz. % 311.85% 232.63% 148.19% 72.60% 241.98% 168.30% 100.00%
Net Worth 712,170 685,551 650,098 636,833 613,649 584,913 556,849 17.88%
  QoQ % 3.88% 5.45% 2.08% 3.78% 4.91% 5.04% -
  Horiz. % 127.89% 123.11% 116.75% 114.36% 110.20% 105.04% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 46,445 17,691 - - 56,179 15,052 - -
  QoQ % 162.53% 0.00% 0.00% 0.00% 273.21% 0.00% -
  Horiz. % 308.55% 117.53% 0.00% 0.00% 373.21% 100.00% -
Div Payout % 31.29 % 17.76 % - % - % 50.94 % 18.81 % - % -
  QoQ % 76.18% 0.00% 0.00% 0.00% 170.81% 0.00% -
  Horiz. % 166.35% 94.42% 0.00% 0.00% 270.81% 100.00% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 712,170 685,551 650,098 636,833 613,649 584,913 556,849 17.88%
  QoQ % 3.88% 5.45% 2.08% 3.78% 4.91% 5.04% -
  Horiz. % 127.89% 123.11% 116.75% 114.36% 110.20% 105.04% 100.00%
NOSH 221,171 221,145 221,121 221,122 216,073 215,041 215,000 1.91%
  QoQ % 0.01% 0.01% -0.00% 2.34% 0.48% 0.02% -
  Horiz. % 102.87% 102.86% 102.85% 102.85% 100.50% 100.02% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 9.53 % 8.65 % 8.62 % 8.18 % 9.15 % 9.47 % 10.00 % -3.17%
  QoQ % 10.17% 0.35% 5.38% -10.60% -3.38% -5.30% -
  Horiz. % 95.30% 86.50% 86.20% 81.80% 91.50% 94.70% 100.00%
ROE 20.84 % 14.53 % 9.73 % 4.61 % 17.97 % 13.68 % 9.07 % 74.39%
  QoQ % 43.43% 49.33% 111.06% -74.35% 31.36% 50.83% -
  Horiz. % 229.77% 160.20% 107.28% 50.83% 198.13% 150.83% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 719.11 531.36 338.41 164.98 568.81 398.90 238.47 109.15%
  QoQ % 35.33% 57.02% 105.12% -71.00% 42.59% 67.27% -
  Horiz. % 301.55% 222.82% 141.91% 69.18% 238.52% 167.27% 100.00%
EPS 67.12 45.04 28.61 13.27 51.04 37.21 23.48 101.81%
  QoQ % 49.02% 57.43% 115.60% -74.00% 37.17% 58.48% -
  Horiz. % 285.86% 191.82% 121.85% 56.52% 217.38% 158.48% 100.00%
DPS 21.00 8.00 0.00 0.00 26.00 7.00 0.00 -
  QoQ % 162.50% 0.00% 0.00% 0.00% 271.43% 0.00% -
  Horiz. % 300.00% 114.29% 0.00% 0.00% 371.43% 100.00% -
NAPS 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 2.5900 15.67%
  QoQ % 3.87% 5.44% 2.08% 1.41% 4.41% 5.02% -
  Horiz. % 124.32% 119.69% 113.51% 111.20% 109.65% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,261
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 308.67 228.05 145.23 70.80 238.53 166.48 99.50 113.15%
  QoQ % 35.35% 57.03% 105.13% -70.32% 43.28% 67.32% -
  Horiz. % 310.22% 229.20% 145.96% 71.16% 239.73% 167.32% 100.00%
EPS 28.81 19.33 12.28 5.69 21.40 15.53 9.80 105.62%
  QoQ % 49.04% 57.41% 115.82% -73.41% 37.80% 58.47% -
  Horiz. % 293.98% 197.24% 125.31% 58.06% 218.37% 158.47% 100.00%
DPS 9.01 3.43 0.00 0.00 10.90 2.92 0.00 -
  QoQ % 162.68% 0.00% 0.00% 0.00% 273.29% 0.00% -
  Horiz. % 308.56% 117.47% 0.00% 0.00% 373.29% 100.00% -
NAPS 1.3822 1.3305 1.2617 1.2359 1.1909 1.1352 1.0807 17.88%
  QoQ % 3.89% 5.45% 2.09% 3.78% 4.91% 5.04% -
  Horiz. % 127.90% 123.11% 116.75% 114.36% 110.20% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 3.0200 -
P/RPS 0.79 1.09 1.48 3.41 0.93 0.90 1.27 -27.19%
  QoQ % -27.52% -26.35% -56.60% 266.67% 3.33% -29.13% -
  Horiz. % 62.20% 85.83% 116.54% 268.50% 73.23% 70.87% 100.00%
P/EPS 8.48 12.88 17.48 42.43 10.36 9.62 12.86 -24.30%
  QoQ % -34.16% -26.32% -58.80% 309.56% 7.69% -25.19% -
  Horiz. % 65.94% 100.16% 135.93% 329.94% 80.56% 74.81% 100.00%
EY 11.80 7.77 5.72 2.36 9.65 10.39 7.77 32.22%
  QoQ % 51.87% 35.84% 142.37% -75.54% -7.12% 33.72% -
  Horiz. % 151.87% 100.00% 73.62% 30.37% 124.20% 133.72% 100.00%
DY 3.69 1.38 0.00 0.00 4.91 1.96 0.00 -
  QoQ % 167.39% 0.00% 0.00% 0.00% 150.51% 0.00% -
  Horiz. % 188.27% 70.41% 0.00% 0.00% 250.51% 100.00% -
P/NAPS 1.77 1.87 1.70 1.95 1.86 1.32 1.17 31.88%
  QoQ % -5.35% 10.00% -12.82% 4.84% 40.91% 12.82% -
  Horiz. % 151.28% 159.83% 145.30% 166.67% 158.97% 112.82% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 -
Price 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 3.8100 -
P/RPS 0.97 1.09 1.75 3.40 0.96 1.26 1.60 -28.43%
  QoQ % -11.01% -37.71% -48.53% 254.17% -23.81% -21.25% -
  Horiz. % 60.62% 68.12% 109.38% 212.50% 60.00% 78.75% 100.00%
P/EPS 10.35 12.90 20.69 42.28 10.70 13.54 16.23 -25.97%
  QoQ % -19.77% -37.65% -51.06% 295.14% -20.97% -16.57% -
  Horiz. % 63.77% 79.48% 127.48% 260.51% 65.93% 83.43% 100.00%
EY 9.66 7.75 4.83 2.37 9.35 7.38 6.16 35.09%
  QoQ % 24.65% 60.46% 103.80% -74.65% 26.69% 19.81% -
  Horiz. % 156.82% 125.81% 78.41% 38.47% 151.79% 119.81% 100.00%
DY 3.02 1.38 0.00 0.00 4.76 1.39 0.00 -
  QoQ % 118.84% 0.00% 0.00% 0.00% 242.45% 0.00% -
  Horiz. % 217.27% 99.28% 0.00% 0.00% 342.45% 100.00% -
P/NAPS 2.16 1.87 2.01 1.95 1.92 1.85 1.47 29.34%
  QoQ % 15.51% -6.97% 3.08% 1.56% 3.78% 25.85% -
  Horiz. % 146.94% 127.21% 136.73% 132.65% 130.61% 125.85% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers