[SCIENTX] QoQ Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 102.94%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 364,811 1,229,045 857,802 512,700 241,616 881,025 655,011 -32.23%
PBT 37,776 142,980 102,763 64,524 31,329 107,169 77,638 -38.05%
Tax -7,941 -30,483 -21,541 -13,249 -6,053 -19,300 -14,935 -34.29%
NP 29,835 112,497 81,222 51,275 25,276 87,869 62,703 -38.96%
-
NP to SH 29,343 110,284 80,017 50,482 24,875 83,917 60,528 -38.20%
-
Tax Rate 21.02% 21.32% 20.96% 20.53% 19.32% 18.01% 19.24% -
Total Cost 334,976 1,116,548 776,580 461,425 216,340 793,156 592,308 -31.54%
-
Net Worth 636,833 613,649 584,913 556,849 550,388 524,750 513,896 15.32%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 56,179 15,052 - - 27,957 15,051 -
Div Payout % - 50.94% 18.81% - - 33.32% 24.87% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 636,833 613,649 584,913 556,849 550,388 524,750 513,896 15.32%
NOSH 221,122 216,073 215,041 215,000 214,995 215,061 215,019 1.87%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 8.18% 9.15% 9.47% 10.00% 10.46% 9.97% 9.57% -
ROE 4.61% 17.97% 13.68% 9.07% 4.52% 15.99% 11.78% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 164.98 568.81 398.90 238.47 112.38 409.66 304.63 -33.48%
EPS 13.27 51.04 37.21 23.48 11.57 39.02 28.15 -39.34%
DPS 0.00 26.00 7.00 0.00 0.00 13.00 7.00 -
NAPS 2.88 2.84 2.72 2.59 2.56 2.44 2.39 13.20%
Adjusted Per Share Value based on latest NOSH - 215,004
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 23.52 79.23 55.30 33.05 15.58 56.79 42.22 -32.22%
EPS 1.89 7.11 5.16 3.25 1.60 5.41 3.90 -38.22%
DPS 0.00 3.62 0.97 0.00 0.00 1.80 0.97 -
NAPS 0.4105 0.3956 0.3771 0.359 0.3548 0.3383 0.3313 15.31%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 5.63 5.29 3.58 3.02 3.21 2.40 2.33 -
P/RPS 3.41 0.93 0.90 1.27 2.86 0.59 0.76 171.29%
P/EPS 42.43 10.36 9.62 12.86 27.74 6.15 8.28 196.34%
EY 2.36 9.65 10.39 7.77 3.60 16.26 12.08 -66.23%
DY 0.00 4.91 1.96 0.00 0.00 5.42 3.00 -
P/NAPS 1.95 1.86 1.32 1.17 1.25 0.98 0.97 59.08%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 18/09/12 26/06/12 -
Price 5.61 5.46 5.04 3.81 3.05 2.45 2.40 -
P/RPS 3.40 0.96 1.26 1.60 2.71 0.60 0.79 163.88%
P/EPS 42.28 10.70 13.54 16.23 26.36 6.28 8.53 189.86%
EY 2.37 9.35 7.38 6.16 3.79 15.93 11.73 -65.46%
DY 0.00 4.76 1.39 0.00 0.00 5.31 2.92 -
P/NAPS 1.95 1.92 1.85 1.47 1.19 1.00 1.00 55.89%

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