Highlights

[SCIENTX] QoQ Quarter Result on 2009-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 16-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     80.18%    YoY -     -3.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 158,714 164,914 134,756 113,742 107,786 153,447 167,597 -3.56%
  QoQ % -3.76% 22.38% 18.48% 5.53% -29.76% -8.44% -
  Horiz. % 94.70% 98.40% 80.40% 67.87% 64.31% 91.56% 100.00%
PBT 15,064 14,690 15,813 11,139 6,301 8,799 22,431 -23.26%
  QoQ % 2.55% -7.10% 41.96% 76.78% -28.39% -60.77% -
  Horiz. % 67.16% 65.49% 70.50% 49.66% 28.09% 39.23% 100.00%
Tax -1,601 -1,475 -992 -880 -649 -954 -301 203.78%
  QoQ % -8.54% -48.69% -12.73% -35.59% 31.97% -216.94% -
  Horiz. % 531.89% 490.03% 329.57% 292.36% 215.61% 316.94% 100.00%
NP 13,463 13,215 14,821 10,259 5,652 7,845 22,130 -28.14%
  QoQ % 1.88% -10.84% 44.47% 81.51% -27.95% -64.55% -
  Horiz. % 60.84% 59.72% 66.97% 46.36% 25.54% 35.45% 100.00%
NP to SH 12,938 12,728 14,374 9,989 5,544 7,552 21,799 -29.31%
  QoQ % 1.65% -11.45% 43.90% 80.18% -26.59% -65.36% -
  Horiz. % 59.35% 58.39% 65.94% 45.82% 25.43% 34.64% 100.00%
Tax Rate 10.63 % 10.04 % 6.27 % 7.90 % 10.30 % 10.84 % 1.34 % 296.26%
  QoQ % 5.88% 60.13% -20.63% -23.30% -4.98% 708.96% -
  Horiz. % 793.28% 749.25% 467.91% 589.55% 768.66% 808.96% 100.00%
Total Cost 145,251 151,699 119,935 103,483 102,134 145,602 145,467 -0.10%
  QoQ % -4.25% 26.48% 15.90% 1.32% -29.85% 0.09% -
  Horiz. % 99.85% 104.28% 82.45% 71.14% 70.21% 100.09% 100.00%
Net Worth 400,410 387,654 374,973 359,517 351,623 352,856 347,488 9.88%
  QoQ % 3.29% 3.38% 4.30% 2.25% -0.35% 1.54% -
  Horiz. % 115.23% 111.56% 107.91% 103.46% 101.19% 101.54% 100.00%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - 10,768 - - - - 10,791 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.78% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 84.60 % - % - % - % - % 49.50 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.91% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 400,410 387,654 374,973 359,517 351,623 352,856 347,488 9.88%
  QoQ % 3.29% 3.38% 4.30% 2.25% -0.35% 1.54% -
  Horiz. % 115.23% 111.56% 107.91% 103.46% 101.19% 101.54% 100.00%
NOSH 215,274 215,363 215,502 215,280 215,719 215,156 215,831 -0.17%
  QoQ % -0.04% -0.06% 0.10% -0.20% 0.26% -0.31% -
  Horiz. % 99.74% 99.78% 99.85% 99.74% 99.95% 99.69% 100.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.48 % 8.01 % 11.00 % 9.02 % 5.24 % 5.11 % 13.20 % -25.49%
  QoQ % 5.87% -27.18% 21.95% 72.14% 2.54% -61.29% -
  Horiz. % 64.24% 60.68% 83.33% 68.33% 39.70% 38.71% 100.00%
ROE 3.23 % 3.28 % 3.83 % 2.78 % 1.58 % 2.14 % 6.27 % -35.66%
  QoQ % -1.52% -14.36% 37.77% 75.95% -26.17% -65.87% -
  Horiz. % 51.52% 52.31% 61.08% 44.34% 25.20% 34.13% 100.00%
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 73.73 76.57 62.53 52.83 49.97 71.32 77.65 -3.39%
  QoQ % -3.71% 22.45% 18.36% 5.72% -29.94% -8.15% -
  Horiz. % 94.95% 98.61% 80.53% 68.04% 64.35% 91.85% 100.00%
EPS 6.01 5.91 6.67 4.64 2.57 3.51 10.10 -29.19%
  QoQ % 1.69% -11.39% 43.75% 80.54% -26.78% -65.25% -
  Horiz. % 59.50% 58.51% 66.04% 45.94% 25.45% 34.75% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.8000 1.7400 1.6700 1.6300 1.6400 1.6100 10.07%
  QoQ % 3.33% 3.45% 4.19% 2.45% -0.61% 1.86% -
  Horiz. % 115.53% 111.80% 108.07% 103.73% 101.24% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 30.77 31.97 26.12 22.05 20.89 29.74 32.49 -3.55%
  QoQ % -3.75% 22.40% 18.46% 5.55% -29.76% -8.46% -
  Horiz. % 94.71% 98.40% 80.39% 67.87% 64.30% 91.54% 100.00%
EPS 2.51 2.47 2.79 1.94 1.07 1.46 4.23 -29.32%
  QoQ % 1.62% -11.47% 43.81% 81.31% -26.71% -65.48% -
  Horiz. % 59.34% 58.39% 65.96% 45.86% 25.30% 34.52% 100.00%
DPS 0.00 2.09 0.00 0.00 0.00 0.00 2.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7762 0.7514 0.7269 0.6969 0.6816 0.6840 0.6736 9.88%
  QoQ % 3.30% 3.37% 4.30% 2.24% -0.35% 1.54% -
  Horiz. % 115.23% 111.55% 107.91% 103.46% 101.19% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.3800 1.3800 1.2000 1.0000 0.9700 1.0000 1.2500 -
P/RPS 1.87 1.80 1.92 1.89 1.94 1.40 1.61 10.47%
  QoQ % 3.89% -6.25% 1.59% -2.58% 38.57% -13.04% -
  Horiz. % 116.15% 111.80% 119.25% 117.39% 120.50% 86.96% 100.00%
P/EPS 22.96 23.35 17.99 21.55 37.74 28.49 12.38 50.78%
  QoQ % -1.67% 29.79% -16.52% -42.90% 32.47% 130.13% -
  Horiz. % 185.46% 188.61% 145.32% 174.07% 304.85% 230.13% 100.00%
EY 4.36 4.28 5.56 4.64 2.65 3.51 8.08 -33.65%
  QoQ % 1.87% -23.02% 19.83% 75.09% -24.50% -56.56% -
  Horiz. % 53.96% 52.97% 68.81% 57.43% 32.80% 43.44% 100.00%
DY 0.00 3.62 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.50% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.77 0.69 0.60 0.60 0.61 0.78 -3.44%
  QoQ % -3.90% 11.59% 15.00% 0.00% -1.64% -21.79% -
  Horiz. % 94.87% 98.72% 88.46% 76.92% 76.92% 78.21% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 24/09/08 -
Price 1.4300 1.3800 1.2800 1.1600 0.8600 1.0200 1.1300 -
P/RPS 1.94 1.80 2.05 2.20 1.72 1.43 1.46 20.80%
  QoQ % 7.78% -12.20% -6.82% 27.91% 20.28% -2.05% -
  Horiz. % 132.88% 123.29% 140.41% 150.68% 117.81% 97.95% 100.00%
P/EPS 23.79 23.35 19.19 25.00 33.46 29.06 11.19 65.11%
  QoQ % 1.88% 21.68% -23.24% -25.28% 15.14% 159.70% -
  Horiz. % 212.60% 208.67% 171.49% 223.41% 299.02% 259.70% 100.00%
EY 4.20 4.28 5.21 4.00 2.99 3.44 8.94 -39.48%
  QoQ % -1.87% -17.85% 30.25% 33.78% -13.08% -61.52% -
  Horiz. % 46.98% 47.87% 58.28% 44.74% 33.45% 38.48% 100.00%
DY 0.00 3.62 0.00 0.00 0.00 0.00 4.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.90% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.77 0.74 0.69 0.53 0.62 0.70 6.54%
  QoQ % 0.00% 4.05% 7.25% 30.19% -14.52% -11.43% -
  Horiz. % 110.00% 110.00% 105.71% 98.57% 75.71% 88.57% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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