[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -81.65%
YoY- -21.31%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 656,596 488,980 323,391 155,902 613,091 464,632 314,377 63.46%
PBT 57,414 35,184 21,958 8,955 40,218 33,290 24,802 75.08%
Tax -4,379 -4,088 -2,788 -1,185 1,232 -1,611 -1,207 136.29%
NP 53,035 31,096 19,170 7,770 41,450 31,679 23,595 71.67%
-
NP to SH 47,698 26,093 15,779 6,456 35,184 25,979 18,969 85.01%
-
Tax Rate 7.63% 11.62% 12.70% 13.23% -3.06% 4.84% 4.87% -
Total Cost 603,561 457,884 304,221 148,132 571,641 432,953 290,782 62.79%
-
Net Worth 318,094 292,900 288,433 290,708 288,568 271,738 257,556 15.12%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 21,733 11,486 5,655 5,663 3,847 11,563 1,287 559.33%
Div Payout % 45.56% 44.02% 35.84% 87.72% 10.94% 44.51% 6.79% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 318,094 292,900 288,433 290,708 288,568 271,738 257,556 15.12%
NOSH 197,574 191,438 188,518 188,771 192,378 192,722 64,389 111.30%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 8.08% 6.36% 5.93% 4.98% 6.76% 6.82% 7.51% -
ROE 14.99% 8.91% 5.47% 2.22% 12.19% 9.56% 7.37% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 332.33 255.42 171.54 82.59 318.69 241.09 488.25 -22.64%
EPS 24.14 13.63 8.37 3.42 18.29 13.48 9.82 82.24%
DPS 11.00 6.00 3.00 3.00 2.00 6.00 2.00 211.90%
NAPS 1.61 1.53 1.53 1.54 1.50 1.41 4.00 -45.51%
Adjusted Per Share Value based on latest NOSH - 188,771
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 42.19 31.42 20.78 10.02 39.39 29.86 20.20 63.46%
EPS 3.06 1.68 1.01 0.41 2.26 1.67 1.22 84.70%
DPS 1.40 0.74 0.36 0.36 0.25 0.74 0.08 575.22%
NAPS 0.2044 0.1882 0.1853 0.1868 0.1854 0.1746 0.1655 15.12%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.25 1.24 1.27 1.42 1.54 1.46 1.13 -
P/RPS 0.38 0.49 0.74 1.72 0.48 0.61 0.23 39.79%
P/EPS 5.18 9.10 15.17 41.52 8.42 10.83 3.84 22.10%
EY 19.31 10.99 6.59 2.41 11.88 9.23 26.07 -18.15%
DY 8.80 4.84 2.36 2.11 1.30 4.11 1.77 191.58%
P/NAPS 0.78 0.81 0.83 0.92 1.03 1.04 0.28 98.10%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 24/06/08 25/03/08 18/12/07 19/09/07 27/06/07 20/03/07 -
Price 1.13 1.24 1.24 1.37 1.35 1.42 1.04 -
P/RPS 0.34 0.49 0.72 1.66 0.42 0.59 0.21 37.92%
P/EPS 4.68 9.10 14.81 40.06 7.38 10.53 3.53 20.70%
EY 21.36 10.99 6.75 2.50 13.55 9.49 28.33 -17.17%
DY 9.73 4.84 2.42 2.19 1.48 4.23 1.92 195.32%
P/NAPS 0.70 0.81 0.81 0.89 0.90 1.01 0.26 93.64%

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