[SCIENTX] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 62.26%
YoY- -21.47%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 503,130 323,628 164,914 509,731 374,975 261,233 153,447 121.18%
PBT 49,044 29,754 14,690 42,051 26,239 15,100 8,799 215.35%
Tax -5,122 -3,076 -1,475 -3,475 -2,483 -1,603 -954 207.56%
NP 43,922 26,678 13,215 38,576 23,756 13,497 7,845 216.29%
-
NP to SH 42,489 25,666 12,728 37,458 23,085 13,096 7,552 217.33%
-
Tax Rate 10.44% 10.34% 10.04% 8.26% 9.46% 10.62% 10.84% -
Total Cost 459,208 296,950 151,699 471,155 351,219 247,736 145,602 115.51%
-
Net Worth 404,862 400,492 387,654 374,805 359,626 351,093 352,856 9.62%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 17,228 10,765 10,768 - - - - -
Div Payout % 40.55% 41.95% 84.60% - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 404,862 400,492 387,654 374,805 359,626 351,093 352,856 9.62%
NOSH 215,352 215,318 215,363 215,405 215,345 215,394 215,156 0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 8.73% 8.24% 8.01% 7.57% 6.34% 5.17% 5.11% -
ROE 10.49% 6.41% 3.28% 9.99% 6.42% 3.73% 2.14% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 233.63 150.30 76.57 236.64 174.13 121.28 71.32 121.04%
EPS 19.73 11.92 5.91 17.41 10.72 6.08 3.51 217.14%
DPS 8.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.86 1.80 1.74 1.67 1.63 1.64 9.55%
Adjusted Per Share Value based on latest NOSH - 215,502
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 32.43 20.86 10.63 32.86 24.17 16.84 9.89 121.19%
EPS 2.74 1.65 0.82 2.41 1.49 0.84 0.49 216.03%
DPS 1.11 0.69 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.261 0.2582 0.2499 0.2416 0.2318 0.2263 0.2275 9.61%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.45 1.38 1.38 1.20 1.00 0.97 1.00 -
P/RPS 0.62 0.92 1.80 0.51 0.57 0.80 1.40 -41.98%
P/EPS 7.35 11.58 23.35 6.90 9.33 15.95 28.49 -59.57%
EY 13.61 8.64 4.28 14.49 10.72 6.27 3.51 147.42%
DY 5.52 3.62 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.77 0.69 0.60 0.60 0.61 16.84%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 -
Price 1.45 1.43 1.38 1.28 1.16 0.86 1.02 -
P/RPS 0.62 0.95 1.80 0.54 0.67 0.71 1.43 -42.80%
P/EPS 7.35 12.00 23.35 7.36 10.82 14.14 29.06 -60.10%
EY 13.61 8.34 4.28 13.59 9.24 7.07 3.44 150.78%
DY 5.52 3.50 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.77 0.74 0.69 0.53 0.62 15.58%

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