Highlights

[SCIENTX] YoY Quarter Result on 2008-01-31 [#2]

Stock [SCIENTX]: SCIENTEX BHD
Announcement Date 25-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2008
Quarter 31-Jan-2008  [#2]
Profit Trend QoQ -     44.41%    YoY -     -13.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 194,886 158,714 107,786 167,489 157,921 146,714 125,834 7.56%
  YoY % 22.79% 47.25% -35.65% 6.06% 7.64% 16.59% -
  Horiz. % 154.88% 126.13% 85.66% 133.10% 125.50% 116.59% 100.00%
PBT 23,765 15,064 6,301 13,003 12,420 11,218 9,601 16.30%
  YoY % 57.76% 139.07% -51.54% 4.69% 10.71% 16.84% -
  Horiz. % 247.53% 156.90% 65.63% 135.43% 129.36% 116.84% 100.00%
Tax -4,029 -1,601 -649 -1,603 630 -2,027 -3,695 1.45%
  YoY % -151.66% -146.69% 59.51% -354.44% 131.08% 45.14% -
  Horiz. % 109.04% 43.33% 17.56% 43.38% -17.05% 54.86% 100.00%
NP 19,736 13,463 5,652 11,400 13,050 9,191 5,906 22.26%
  YoY % 46.59% 138.20% -50.42% -12.64% 41.99% 55.62% -
  Horiz. % 334.17% 227.95% 95.70% 193.02% 220.96% 155.62% 100.00%
NP to SH 19,076 12,938 5,544 9,323 10,765 6,603 5,906 21.57%
  YoY % 47.44% 133.37% -40.53% -13.40% 63.03% 11.80% -
  Horiz. % 322.99% 219.07% 93.87% 157.86% 182.27% 111.80% 100.00%
Tax Rate 16.95 % 10.63 % 10.30 % 12.33 % -5.07 % 18.07 % 38.49 % -12.77%
  YoY % 59.45% 3.20% -16.46% 343.20% -128.06% -53.05% -
  Horiz. % 44.04% 27.62% 26.76% 32.03% -13.17% 46.95% 100.00%
Total Cost 175,150 145,251 102,134 156,089 144,871 137,523 119,928 6.51%
  YoY % 20.58% 42.22% -34.57% 7.74% 5.34% 14.67% -
  Horiz. % 146.05% 121.12% 85.16% 130.15% 120.80% 114.67% 100.00%
Net Worth 437,068 400,410 351,623 287,584 271,923 353,687 248,250 9.88%
  YoY % 9.16% 13.87% 22.27% 5.76% -23.12% 42.47% -
  Horiz. % 176.06% 161.29% 141.64% 115.84% 109.54% 142.47% 100.00%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - 3,097 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 46.90 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 437,068 400,410 351,623 287,584 271,923 353,687 248,250 9.88%
  YoY % 9.16% 13.87% 22.27% 5.76% -23.12% 42.47% -
  Horiz. % 176.06% 161.29% 141.64% 115.84% 109.54% 142.47% 100.00%
NOSH 215,304 215,274 215,719 187,963 65,840 61,941 61,907 23.08%
  YoY % 0.01% -0.21% 14.77% 185.48% 6.29% 0.06% -
  Horiz. % 347.78% 347.73% 348.45% 303.62% 106.35% 100.06% 100.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 10.13 % 8.48 % 5.24 % 6.81 % 8.26 % 6.26 % 4.69 % 13.69%
  YoY % 19.46% 61.83% -23.05% -17.55% 31.95% 33.48% -
  Horiz. % 215.99% 180.81% 111.73% 145.20% 176.12% 133.48% 100.00%
ROE 4.36 % 3.23 % 1.58 % 3.24 % 3.96 % 1.87 % 2.38 % 10.61%
  YoY % 34.98% 104.43% -51.23% -18.18% 111.76% -21.43% -
  Horiz. % 183.19% 135.71% 66.39% 136.13% 166.39% 78.57% 100.00%
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 90.52 73.73 49.97 89.11 239.85 236.86 203.26 -12.61%
  YoY % 22.77% 47.55% -43.92% -62.85% 1.26% 16.53% -
  Horiz. % 44.53% 36.27% 24.58% 43.84% 118.00% 116.53% 100.00%
EPS 8.86 6.01 2.57 4.96 16.35 10.66 9.54 -1.22%
  YoY % 47.42% 133.85% -48.19% -69.66% 53.38% 11.74% -
  Horiz. % 92.87% 63.00% 26.94% 51.99% 171.38% 111.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0300 1.8600 1.6300 1.5300 4.1300 5.7100 4.0100 -10.72%
  YoY % 9.14% 14.11% 6.54% -62.95% -27.67% 42.39% -
  Horiz. % 50.62% 46.38% 40.65% 38.15% 102.99% 142.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 515,876
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 37.78 30.77 20.89 32.47 30.61 28.44 24.39 7.56%
  YoY % 22.78% 47.30% -35.66% 6.08% 7.63% 16.61% -
  Horiz. % 154.90% 126.16% 85.65% 133.13% 125.50% 116.61% 100.00%
EPS 3.70 2.51 1.07 1.81 2.09 1.28 1.14 21.67%
  YoY % 47.41% 134.58% -40.88% -13.40% 63.28% 12.28% -
  Horiz. % 324.56% 220.18% 93.86% 158.77% 183.33% 112.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.60 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8472 0.7762 0.6816 0.5575 0.5271 0.6856 0.4812 9.88%
  YoY % 9.15% 13.88% 22.26% 5.77% -23.12% 42.48% -
  Horiz. % 176.06% 161.31% 141.65% 115.86% 109.54% 142.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.9800 1.3800 0.9700 1.2700 1.1300 0.7000 0.5300 -
P/RPS 2.19 1.87 1.94 1.43 0.47 0.30 0.26 42.62%
  YoY % 17.11% -3.61% 35.66% 204.26% 56.67% 15.38% -
  Horiz. % 842.31% 719.23% 746.15% 550.00% 180.77% 115.38% 100.00%
P/EPS 22.35 22.96 37.74 25.60 6.91 6.57 5.56 26.08%
  YoY % -2.66% -39.16% 47.42% 270.48% 5.18% 18.17% -
  Horiz. % 401.98% 412.95% 678.78% 460.43% 124.28% 118.17% 100.00%
EY 4.47 4.36 2.65 3.91 14.47 15.23 18.00 -20.71%
  YoY % 2.52% 64.53% -32.23% -72.98% -4.99% -15.39% -
  Horiz. % 24.83% 24.22% 14.72% 21.72% 80.39% 84.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 0.74 0.60 0.83 0.27 0.12 0.13 40.01%
  YoY % 32.43% 23.33% -27.71% 207.41% 125.00% -7.69% -
  Horiz. % 753.85% 569.23% 461.54% 638.46% 207.69% 92.31% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 15/03/11 25/03/10 18/03/09 25/03/08 20/03/07 21/03/06 29/03/05 -
Price 2.6500 1.4300 0.8600 1.2400 1.0400 0.7000 0.7600 -
P/RPS 2.93 1.94 1.72 1.39 0.43 0.30 0.37 41.16%
  YoY % 51.03% 12.79% 23.74% 223.26% 43.33% -18.92% -
  Horiz. % 791.89% 524.32% 464.86% 375.68% 116.22% 81.08% 100.00%
P/EPS 29.91 23.79 33.46 25.00 6.36 6.57 7.97 24.65%
  YoY % 25.73% -28.90% 33.84% 293.08% -3.20% -17.57% -
  Horiz. % 375.28% 298.49% 419.82% 313.68% 79.80% 82.43% 100.00%
EY 3.34 4.20 2.99 4.00 15.72 15.23 12.55 -19.79%
  YoY % -20.48% 40.47% -25.25% -74.55% 3.22% 21.35% -
  Horiz. % 26.61% 33.47% 23.82% 31.87% 125.26% 121.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.31 0.77 0.53 0.81 0.25 0.12 0.19 37.94%
  YoY % 70.13% 45.28% -34.57% 224.00% 108.33% -36.84% -
  Horiz. % 689.47% 405.26% 278.95% 426.32% 131.58% 63.16% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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