[SCIENTX] QoQ Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
21-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 56.51%
YoY- 32.9%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 428,251 213,762 804,023 598,823 381,511 186,625 694,816 -27.51%
PBT 52,124 26,285 96,640 70,691 44,806 21,041 70,754 -18.38%
Tax -9,974 -4,895 -16,522 -12,360 -7,613 -3,584 -8,614 10.23%
NP 42,150 21,390 80,118 58,331 37,193 17,457 62,140 -22.74%
-
NP to SH 40,817 20,633 77,246 56,469 36,081 17,005 60,318 -22.86%
-
Tax Rate 19.14% 18.62% 17.10% 17.48% 16.99% 17.03% 12.17% -
Total Cost 386,101 192,372 723,905 540,492 344,318 169,168 632,676 -27.98%
-
Net Worth 494,621 488,393 466,918 458,555 437,280 433,207 413,609 12.62%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 15,053 15,060 23,668 23,681 12,924 12,931 17,233 -8.59%
Div Payout % 36.88% 72.99% 30.64% 41.94% 35.82% 76.05% 28.57% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 494,621 488,393 466,918 458,555 437,280 433,207 413,609 12.62%
NOSH 215,052 215,151 215,169 215,284 215,408 215,525 215,421 -0.11%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 9.84% 10.01% 9.96% 9.74% 9.75% 9.35% 8.94% -
ROE 8.25% 4.22% 16.54% 12.31% 8.25% 3.93% 14.58% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 199.14 99.35 373.67 278.15 177.11 86.59 322.54 -27.42%
EPS 18.98 9.59 35.90 26.23 16.75 7.89 28.00 -22.77%
DPS 7.00 7.00 11.00 11.00 6.00 6.00 8.00 -8.49%
NAPS 2.30 2.27 2.17 2.13 2.03 2.01 1.92 12.75%
Adjusted Per Share Value based on latest NOSH - 215,063
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 27.52 13.74 51.66 38.48 24.51 11.99 44.65 -27.51%
EPS 2.62 1.33 4.96 3.63 2.32 1.09 3.88 -22.97%
DPS 0.97 0.97 1.52 1.52 0.83 0.83 1.11 -8.57%
NAPS 0.3178 0.3138 0.30 0.2947 0.281 0.2784 0.2658 12.61%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 2.53 2.34 2.58 2.55 1.98 1.84 1.55 -
P/RPS 1.27 2.36 0.69 0.92 1.12 2.12 0.48 90.95%
P/EPS 13.33 24.40 7.19 9.72 11.82 23.32 5.54 79.27%
EY 7.50 4.10 13.91 10.29 8.46 4.29 18.06 -44.24%
DY 2.77 2.99 4.26 4.31 3.03 3.26 5.16 -33.87%
P/NAPS 1.10 1.03 1.19 1.20 0.98 0.92 0.81 22.56%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 -
Price 2.51 2.51 2.11 2.70 2.65 1.89 1.89 -
P/RPS 1.26 2.53 0.56 0.97 1.50 2.18 0.59 65.60%
P/EPS 13.22 26.17 5.88 10.29 15.82 23.95 6.75 56.34%
EY 7.56 3.82 17.01 9.71 6.32 4.17 14.81 -36.04%
DY 2.79 2.79 5.21 4.07 2.26 3.17 4.23 -24.17%
P/NAPS 1.09 1.11 0.97 1.27 1.31 0.94 0.98 7.32%

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