[SCIENTX] QoQ TTM Result on 31-Jan-2001 [#2]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

21-Mar-2001

Admission Sponsor

Sponsor

Financial Year

31-Jul-2001

Quarter

31-Jan-2001 [#2]

Profit Trend

QoQ- -19.71%

YoY- 26.19%

Quarter Report

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
TTM Result
Revenue	162,379	167,348	175,695	183,779	184,773	177,515	192,429	-10.67%
YoY %	-2.97%	-4.75%	-4.40%	-0.54%	4.09%	-7.75%	-	-
Horiz. %	84.38%	86.97%	91.30%	95.50%	96.02%	92.25%	100.00%	-
PBT	6,514	9,286	15,749	22,830	27,900	25,070	26,158	-60.31%
YoY %	-29.85%	-41.04%	-31.02%	-18.17%	11.29%	-4.16%	-	-
Horiz. %	24.90%	35.50%	60.21%	87.28%	106.66%	95.84%	100.00%	-
Tax	-3,428	-3,978	-4,840	-7,802	-9,182	-8,174	-9,165	-47.99%
YoY %	13.83%	17.81%	37.96%	15.03%	-12.33%	10.81%	-	-
Horiz. %	37.40%	43.40%	52.81%	85.13%	100.19%	89.19%	100.00%	-
NP	3,086	5,308	10,909	15,028	18,718	16,896	16,993	-67.83%
YoY %	-41.86%	-51.34%	-27.41%	-19.71%	10.78%	-0.57%	-	-
Horiz. %	18.16%	31.24%	64.20%	88.44%	110.15%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,086	5,308	10,909	15,028	18,718	16,896	16,993	-67.83%
YoY %	-41.86%	-51.34%	-27.41%	-19.71%	10.78%	-0.57%	-	-
Horiz. %	18.16%	31.24%	64.20%	88.44%	110.15%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.63%	42.84%	30.73%	34.17%	32.91%	32.60%	35.04%	-
YoY %	22.85%	39.41%	-10.07%	3.83%	0.95%	-6.96%	-	-
Horiz. %	150.20%	122.26%	87.70%	97.52%	93.92%	93.04%	100.00%	-
Total Cost	159,293	162,040	164,786	168,751	166,055	160,619	175,436	-6.21%
YoY %	-1.70%	-1.67%	-2.35%	1.62%	3.38%	-8.45%	-	-
Horiz. %	90.80%	92.36%	93.93%	96.19%	94.65%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	265,344	262,695	184,958	183,479	183,700	179,593	175,562	31.60%
YoY %	1.01%	42.03%	0.81%	-0.12%	2.29%	2.30%	-	-
Horiz. %	151.14%	149.63%	105.35%	104.51%	104.64%	102.30%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Dividend
Div	-	3,717	3,690	3,690	3,690	3,690	2,115	-
YoY %	-	0.73%	0.00%	0.00%	0.00%	74.47%	-	-
Horiz. %	-	175.74%	174.47%	174.47%	174.47%	174.47%	100.00%	-
Div Payout %	-	70.03%	33.83%	24.56%	19.72%	21.84%	12.45%	-
YoY %	-	107.01%	37.74%	24.54%	-9.71%	75.42%	-	-
Horiz. %	-	562.49%	271.73%	197.27%	158.39%	175.42%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Equity
Net Worth	265,344	262,695	184,958	183,479	183,700	179,593	175,562	31.60%
YoY %	1.01%	42.03%	0.81%	-0.12%	2.29%	2.30%	-	-
Horiz. %	151.14%	149.63%	105.35%	104.51%	104.64%	102.30%	100.00%	-
NOSH	61,851	61,956	61,858	61,777	61,644	61,504	60,959	0.97%
YoY %	-0.17%	0.16%	0.13%	0.22%	0.23%	0.89%	-	-
Horiz. %	101.46%	101.64%	101.47%	101.34%	101.12%	100.89%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Ratio Analysis
NP Margin	1.90%	3.17%	6.21%	8.18%	10.13%	9.52%	8.83%	-
YoY %	-40.06%	-48.95%	-24.08%	-19.25%	6.41%	7.81%	-	-
Horiz. %	21.52%	35.90%	70.33%	92.64%	114.72%	107.81%	100.00%	-
ROE	1.16%	2.02%	5.90%	8.19%	10.19%	9.41%	9.68%	-
YoY %	-42.57%	-65.76%	-27.96%	-19.63%	8.29%	-2.79%	-	-
Horiz. %	11.98%	20.87%	60.95%	84.61%	105.27%	97.21%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Per Share
RPS	262.53	270.11	284.03	297.48	299.74	288.62	315.67	-11.53%
YoY %	-2.81%	-4.90%	-4.52%	-0.75%	3.85%	-8.57%	-	-
Horiz. %	83.17%	85.57%	89.98%	94.24%	94.95%	91.43%	100.00%	-
EPS	4.99	8.57	17.64	24.33	30.36	27.47	27.88	-68.14%
YoY %	-41.77%	-51.42%	-27.50%	-19.86%	10.52%	-1.47%	-	-
Horiz. %	17.90%	30.74%	63.27%	87.27%	108.90%	98.53%	100.00%	-
DPS	0.00	6.00	6.00	6.00	5.99	6.00	3.50	-
YoY %	0.00%	0.00%	0.00%	0.17%	-0.17%	71.43%	-	-
Horiz. %	0.00%	171.43%	171.43%	171.43%	171.14%	171.43%	100.00%	-
NAPS	4.29	4.24	2.99	2.97	2.98	2.92	2.88	30.33%
YoY %	1.18%	41.81%	0.67%	-0.34%	2.05%	1.39%	-	-
Horiz. %	148.96%	147.22%	103.82%	103.12%	103.47%	101.39%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 61,777
RPS	10.43	10.75	11.29	11.81	11.87	11.41	12.36	-10.67%
YoY %	-2.98%	-4.78%	-4.40%	-0.51%	4.03%	-7.69%	-	-
Horiz. %	84.39%	86.97%	91.34%	95.55%	96.04%	92.31%	100.00%	-
EPS	0.20	0.34	0.70	0.97	1.20	1.09	1.09	-67.61%
YoY %	-41.18%	-51.43%	-27.84%	-19.17%	10.09%	0.00%	-	-
Horiz. %	18.35%	31.19%	64.22%	88.99%	110.09%	100.00%	100.00%	-
DPS	0.00	0.24	0.24	0.24	0.24	0.24	0.14	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	71.43%	-	-
Horiz. %	0.00%	171.43%	171.43%	171.43%	171.43%	171.43%	100.00%	-
NAPS	0.1705	0.1688	0.1188	0.1179	0.118	0.1154	0.1128	31.60%
YoY %	1.01%	42.09%	0.76%	-0.08%	2.25%	2.30%	-	-
Horiz. %	151.15%	149.65%	105.32%	104.52%	104.61%	102.30%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	28/04/00	-
Price	0.47	0.52	0.47	0.56	0.67	1.48	1.31	-
P/RPS	0.18	0.19	0.17	0.19	0.22	0.51	0.41	-42.14%
YoY %	-5.26%	11.76%	-10.53%	-13.64%	-56.86%	24.39%	-	-
Horiz. %	43.90%	46.34%	41.46%	46.34%	53.66%	124.39%	100.00%	-
P/EPS	9.42	6.07	2.67	2.30	2.21	5.39	4.70	58.76%
YoY %	55.19%	127.34%	16.09%	4.07%	-59.00%	14.68%	-	-
Horiz. %	200.43%	129.15%	56.81%	48.94%	47.02%	114.68%	100.00%	-
EY	10.62	16.48	37.52	43.44	45.32	18.56	21.28	-37.00%
YoY %	-35.56%	-56.08%	-13.63%	-4.15%	144.18%	-12.78%	-	-
Horiz. %	49.91%	77.44%	176.32%	204.14%	212.97%	87.22%	100.00%	-
DY	0.00	11.54	12.77	10.71	8.93	4.05	2.67	-
YoY %	0.00%	-9.63%	19.23%	19.93%	120.49%	51.69%	-	-
Horiz. %	0.00%	432.21%	478.28%	401.12%	334.46%	151.69%	100.00%	-
P/NAPS	0.11	0.12	0.16	0.19	0.22	0.51	0.45	-60.80%
YoY %	-8.33%	-25.00%	-15.79%	-13.64%	-56.86%	13.33%	-	-
Horiz. %	24.44%	26.67%	35.56%	42.22%	48.89%	113.33%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Announcement Date
Date	20/12/01	21/09/01	08/06/01	21/03/01	22/12/00	28/09/00	26/06/00	-
Price	0.52	0.43	0.52	0.47	0.55	0.74	1.02	-
P/RPS	0.20	0.16	0.18	0.16	0.18	0.26	0.32	-26.83%
YoY %	25.00%	-11.11%	12.50%	-11.11%	-30.77%	-18.75%	-	-
Horiz. %	62.50%	50.00%	56.25%	50.00%	56.25%	81.25%	100.00%	-
P/EPS	10.42	5.02	2.95	1.93	1.81	2.69	3.66	100.49%
YoY %	107.57%	70.17%	52.85%	6.63%	-32.71%	-26.50%	-	-
Horiz. %	284.70%	137.16%	80.60%	52.73%	49.45%	73.50%	100.00%	-
EY	9.59	19.92	33.91	51.76	55.21	37.12	27.33	-50.15%
YoY %	-51.86%	-41.26%	-34.49%	-6.25%	48.73%	35.82%	-	-
Horiz. %	35.09%	72.89%	124.08%	189.39%	202.01%	135.82%	100.00%	-
DY	0.00	13.95	11.54	12.77	10.88	8.11	3.43	-
YoY %	0.00%	20.88%	-9.63%	17.37%	34.16%	136.44%	-	-
Horiz. %	0.00%	406.71%	336.44%	372.30%	317.20%	236.44%	100.00%	-
P/NAPS	0.12	0.10	0.17	0.16	0.18	0.25	0.35	-50.91%
YoY %	20.00%	-41.18%	6.25%	-11.11%	-28.00%	-28.57%	-	-
Horiz. %	34.29%	28.57%	48.57%	45.71%	51.43%	71.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos