Highlights

[SCIENTX] YoY Quarter Result on 2007-04-30 [#3]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 27-Jun-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2007
Quarter 30-Apr-2007  [#3]
Profit Trend QoQ -     -34.88%    YoY -     5.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 179,502 113,742 165,589 150,255 139,644 135,889 98,586 10.50%
  YoY % 57.82% -31.31% 10.21% 7.60% 2.76% 37.84% -
  Horiz. % 182.08% 115.37% 167.96% 152.41% 141.65% 137.84% 100.00%
PBT 19,290 11,139 13,226 8,488 10,693 8,455 6,478 19.93%
  YoY % 73.18% -15.78% 55.82% -20.62% 26.47% 30.52% -
  Horiz. % 297.78% 171.95% 204.17% 131.03% 165.07% 130.52% 100.00%
Tax -2,046 -880 -1,300 -404 -1,877 -3,374 -2,729 -4.69%
  YoY % -132.50% 32.31% -221.78% 78.48% 44.37% -23.64% -
  Horiz. % 74.97% 32.25% 47.64% 14.80% 68.78% 123.64% 100.00%
NP 17,244 10,259 11,926 8,084 8,816 5,081 3,749 28.94%
  YoY % 68.09% -13.98% 47.53% -8.30% 73.51% 35.53% -
  Horiz. % 459.96% 273.65% 318.11% 215.63% 235.16% 135.53% 100.00%
NP to SH 16,823 9,989 10,314 7,010 6,641 5,081 3,749 28.41%
  YoY % 68.42% -3.15% 47.13% 5.56% 30.70% 35.53% -
  Horiz. % 448.73% 266.44% 275.11% 186.98% 177.14% 135.53% 100.00%
Tax Rate 10.61 % 7.90 % 9.83 % 4.76 % 17.55 % 39.91 % 42.13 % -20.52%
  YoY % 34.30% -19.63% 106.51% -72.88% -56.03% -5.27% -
  Horiz. % 25.18% 18.75% 23.33% 11.30% 41.66% 94.73% 100.00%
Total Cost 162,258 103,483 153,663 142,171 130,828 130,808 94,837 9.36%
  YoY % 56.80% -32.66% 8.08% 8.67% 0.02% 37.93% -
  Horiz. % 171.09% 109.12% 162.03% 149.91% 137.95% 137.93% 100.00%
Net Worth 404,958 359,517 302,306 270,057 251,315 250,027 277,932 6.47%
  YoY % 12.64% 18.92% 11.94% 7.46% 0.52% -10.04% -
  Horiz. % 145.70% 129.35% 108.77% 97.17% 90.42% 89.96% 100.00%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 6,462 - 5,927 - - 3,094 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.83% 0.00% 191.56% 0.00% 0.00% 100.00% -
Div Payout % 38.41 % - % 57.47 % - % - % 60.90 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.07% 0.00% 94.37% 0.00% 0.00% 100.00% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 404,958 359,517 302,306 270,057 251,315 250,027 277,932 6.47%
  YoY % 12.64% 18.92% 11.94% 7.46% 0.52% -10.04% -
  Horiz. % 145.70% 129.35% 108.77% 97.17% 90.42% 89.96% 100.00%
NOSH 215,403 215,280 197,586 191,530 62,828 61,887 61,762 23.13%
  YoY % 0.06% 8.96% 3.16% 204.84% 1.52% 0.20% -
  Horiz. % 348.76% 348.56% 319.91% 310.11% 101.73% 100.20% 100.00%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 9.61 % 9.02 % 7.20 % 5.38 % 6.31 % 3.74 % 3.80 % 16.71%
  YoY % 6.54% 25.28% 33.83% -14.74% 68.72% -1.58% -
  Horiz. % 252.89% 237.37% 189.47% 141.58% 166.05% 98.42% 100.00%
ROE 4.15 % 2.78 % 3.41 % 2.60 % 2.64 % 2.03 % 1.35 % 20.57%
  YoY % 49.28% -18.48% 31.15% -1.52% 30.05% 50.37% -
  Horiz. % 307.41% 205.93% 252.59% 192.59% 195.56% 150.37% 100.00%
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 83.33 52.83 83.81 78.45 222.26 219.57 159.62 -10.26%
  YoY % 57.73% -36.96% 6.83% -64.70% 1.23% 37.56% -
  Horiz. % 52.21% 33.10% 52.51% 49.15% 139.24% 137.56% 100.00%
EPS 7.81 4.64 5.22 3.66 3.53 8.21 6.07 4.29%
  YoY % 68.32% -11.11% 42.62% 3.68% -57.00% 35.26% -
  Horiz. % 128.67% 76.44% 86.00% 60.30% 58.15% 135.26% 100.00%
DPS 3.00 0.00 3.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 60.00% 0.00% 0.00% 100.00% -
NAPS 1.8800 1.6700 1.5300 1.4100 4.0000 4.0400 4.5000 -13.53%
  YoY % 12.57% 9.15% 8.51% -64.75% -0.99% -10.22% -
  Horiz. % 41.78% 37.11% 34.00% 31.33% 88.89% 89.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 34.80 22.05 32.10 29.13 27.07 26.34 19.11 10.50%
  YoY % 57.82% -31.31% 10.20% 7.61% 2.77% 37.83% -
  Horiz. % 182.10% 115.38% 167.97% 152.43% 141.65% 137.83% 100.00%
EPS 3.26 1.94 2.00 1.36 1.29 0.98 0.73 28.31%
  YoY % 68.04% -3.00% 47.06% 5.43% 31.63% 34.25% -
  Horiz. % 446.58% 265.75% 273.97% 186.30% 176.71% 134.25% 100.00%
DPS 1.25 0.00 1.15 0.00 0.00 0.60 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.33% 0.00% 191.67% 0.00% 0.00% 100.00% -
NAPS 0.7850 0.6969 0.5860 0.5235 0.4872 0.4847 0.5388 6.47%
  YoY % 12.64% 18.92% 11.94% 7.45% 0.52% -10.04% -
  Horiz. % 145.69% 129.34% 108.76% 97.16% 90.42% 89.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.4500 1.0000 1.2400 1.4600 0.7200 0.6700 0.5100 -
P/RPS 1.74 1.89 1.48 1.86 0.32 0.31 0.32 32.59%
  YoY % -7.94% 27.70% -20.43% 481.25% 3.23% -3.12% -
  Horiz. % 543.75% 590.62% 462.50% 581.25% 100.00% 96.88% 100.00%
P/EPS 18.57 21.55 23.75 39.89 6.81 8.16 8.40 14.13%
  YoY % -13.83% -9.26% -40.46% 485.76% -16.54% -2.86% -
  Horiz. % 221.07% 256.55% 282.74% 474.88% 81.07% 97.14% 100.00%
EY 5.39 4.64 4.21 2.51 14.68 12.25 11.90 -12.36%
  YoY % 16.16% 10.21% 67.73% -82.90% 19.84% 2.94% -
  Horiz. % 45.29% 38.99% 35.38% 21.09% 123.36% 102.94% 100.00%
DY 2.07 0.00 2.42 0.00 0.00 7.46 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.75% 0.00% 32.44% 0.00% 0.00% 100.00% -
P/NAPS 0.77 0.60 0.81 1.04 0.18 0.17 0.11 38.29%
  YoY % 28.33% -25.93% -22.12% 477.78% 5.88% 54.55% -
  Horiz. % 700.00% 545.45% 736.36% 945.45% 163.64% 154.55% 100.00%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 23/06/10 16/06/09 24/06/08 27/06/07 29/06/06 28/06/05 23/06/04 -
Price 1.4500 1.1600 1.2400 1.4200 0.7000 0.6500 0.4900 -
P/RPS 1.74 2.20 1.48 1.81 0.31 0.30 0.31 33.29%
  YoY % -20.91% 48.65% -18.23% 483.87% 3.33% -3.23% -
  Horiz. % 561.29% 709.68% 477.42% 583.87% 100.00% 96.77% 100.00%
P/EPS 18.57 25.00 23.75 38.80 6.62 7.92 8.07 14.89%
  YoY % -25.72% 5.26% -38.79% 486.10% -16.41% -1.86% -
  Horiz. % 230.11% 309.79% 294.30% 480.79% 82.03% 98.14% 100.00%
EY 5.39 4.00 4.21 2.58 15.10 12.63 12.39 -12.95%
  YoY % 34.75% -4.99% 63.18% -82.91% 19.56% 1.94% -
  Horiz. % 43.50% 32.28% 33.98% 20.82% 121.87% 101.94% 100.00%
DY 2.07 0.00 2.42 0.00 0.00 7.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.92% 0.00% 31.47% 0.00% 0.00% 100.00% -
P/NAPS 0.77 0.69 0.81 1.01 0.18 0.16 0.11 38.29%
  YoY % 11.59% -14.81% -19.80% 461.11% 12.50% 45.45% -
  Horiz. % 700.00% 627.27% 736.36% 918.18% 163.64% 145.45% 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
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

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