[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -66.02%
YoY- 68.54%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 694,816 503,130 323,628 164,914 509,731 374,975 261,233 92.31%
PBT 70,754 49,044 29,754 14,690 42,051 26,239 15,100 180.80%
Tax -8,614 -5,122 -3,076 -1,475 -3,475 -2,483 -1,603 207.74%
NP 62,140 43,922 26,678 13,215 38,576 23,756 13,497 177.52%
-
NP to SH 60,318 42,489 25,666 12,728 37,458 23,085 13,096 177.60%
-
Tax Rate 12.17% 10.44% 10.34% 10.04% 8.26% 9.46% 10.62% -
Total Cost 632,676 459,208 296,950 151,699 471,155 351,219 247,736 87.15%
-
Net Worth 413,609 404,862 400,492 387,654 374,805 359,626 351,093 11.57%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 17,233 17,228 10,765 10,768 - - - -
Div Payout % 28.57% 40.55% 41.95% 84.60% - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 413,609 404,862 400,492 387,654 374,805 359,626 351,093 11.57%
NOSH 215,421 215,352 215,318 215,363 215,405 215,345 215,394 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 8.94% 8.73% 8.24% 8.01% 7.57% 6.34% 5.17% -
ROE 14.58% 10.49% 6.41% 3.28% 9.99% 6.42% 3.73% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 322.54 233.63 150.30 76.57 236.64 174.13 121.28 92.29%
EPS 28.00 19.73 11.92 5.91 17.41 10.72 6.08 177.57%
DPS 8.00 8.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.92 1.88 1.86 1.80 1.74 1.67 1.63 11.56%
Adjusted Per Share Value based on latest NOSH - 215,363
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 44.79 32.43 20.86 10.63 32.86 24.17 16.84 92.31%
EPS 3.89 2.74 1.65 0.82 2.41 1.49 0.84 178.61%
DPS 1.11 1.11 0.69 0.69 0.00 0.00 0.00 -
NAPS 0.2666 0.261 0.2582 0.2499 0.2416 0.2318 0.2263 11.57%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.55 1.45 1.38 1.38 1.20 1.00 0.97 -
P/RPS 0.48 0.62 0.92 1.80 0.51 0.57 0.80 -28.92%
P/EPS 5.54 7.35 11.58 23.35 6.90 9.33 15.95 -50.68%
EY 18.06 13.61 8.64 4.28 14.49 10.72 6.27 102.83%
DY 5.16 5.52 3.62 3.62 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.74 0.77 0.69 0.60 0.60 22.21%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 16/06/09 18/03/09 -
Price 1.89 1.45 1.43 1.38 1.28 1.16 0.86 -
P/RPS 0.59 0.62 0.95 1.80 0.54 0.67 0.71 -11.64%
P/EPS 6.75 7.35 12.00 23.35 7.36 10.82 14.14 -39.00%
EY 14.81 13.61 8.34 4.28 13.59 9.24 7.07 63.93%
DY 4.23 5.52 3.50 3.62 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.77 0.77 0.74 0.69 0.53 50.81%

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