[SCIENTX] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Announcement Date
19-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 1.57%
YoY- 24.77%
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 651,973 646,782 623,608 613,091 619,509 628,754 625,824 2.76%
PBT 46,912 43,916 35,820 40,218 44,386 49,604 49,528 -3.55%
Tax -5,450 -5,576 -4,740 1,232 -2,148 -2,414 -7,348 -18.07%
NP 41,461 38,340 31,080 41,450 42,238 47,190 42,180 -1.14%
-
NP to SH 34,790 31,558 25,824 35,184 34,638 37,938 32,816 3.97%
-
Tax Rate 11.62% 12.70% 13.23% -3.06% 4.84% 4.87% 14.84% -
Total Cost 610,512 608,442 592,528 571,641 577,270 581,564 583,644 3.04%
-
Net Worth 292,900 288,433 290,708 288,568 271,738 257,556 251,656 10.65%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 15,315 11,311 22,652 3,847 15,417 2,575 5,033 110.12%
Div Payout % 44.02% 35.84% 87.72% 10.94% 44.51% 6.79% 15.34% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 292,900 288,433 290,708 288,568 271,738 257,556 251,656 10.65%
NOSH 191,437 188,518 188,771 192,378 192,722 64,389 62,914 110.12%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.36% 5.93% 4.98% 6.76% 6.82% 7.51% 6.74% -
ROE 11.88% 10.94% 8.88% 12.19% 12.75% 14.73% 13.04% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 340.57 343.09 330.35 318.69 321.45 976.49 994.73 -51.09%
EPS 18.17 16.74 13.68 18.29 17.97 19.64 17.40 2.93%
DPS 8.00 6.00 12.00 2.00 8.00 4.00 8.00 0.00%
NAPS 1.53 1.53 1.54 1.50 1.41 4.00 4.00 -47.33%
Adjusted Per Share Value based on latest NOSH - 191,431
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 42.03 41.69 40.20 39.52 39.94 40.53 40.34 2.77%
EPS 2.24 2.03 1.66 2.27 2.23 2.45 2.12 3.74%
DPS 0.99 0.73 1.46 0.25 0.99 0.17 0.32 112.46%
NAPS 0.1888 0.1859 0.1874 0.186 0.1752 0.166 0.1622 10.66%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.24 1.27 1.42 1.54 1.46 1.13 0.69 -
P/RPS 0.36 0.37 0.43 0.48 0.45 0.12 0.07 198.24%
P/EPS 6.82 7.59 10.38 8.42 8.12 1.92 1.32 199.16%
EY 14.66 13.18 9.63 11.88 12.31 52.14 75.59 -66.52%
DY 6.45 4.72 8.45 1.30 5.48 3.54 11.59 -32.36%
P/NAPS 0.81 0.83 0.92 1.03 1.04 0.28 0.17 183.42%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 25/03/08 18/12/07 19/09/07 27/06/07 20/03/07 28/12/06 -
Price 1.24 1.24 1.37 1.35 1.42 1.04 0.81 -
P/RPS 0.36 0.36 0.41 0.42 0.44 0.11 0.08 172.81%
P/EPS 6.82 7.41 10.01 7.38 7.90 1.77 1.55 168.75%
EY 14.66 13.50 9.99 13.55 12.66 56.65 64.40 -62.75%
DY 6.45 4.84 8.76 1.48 5.63 3.85 9.88 -24.76%
P/NAPS 0.81 0.81 0.89 0.90 1.01 0.26 0.20 154.29%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment