[SCIENTX] YoY Annualized Quarter Result on 31-Jul-2006 [#4]

Stock

[SCIENTX] SCIENTEX BERHAD

Announcement Date

22-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jul-2006

Quarter

31-Jul-2006 [#4]

Profit Trend

QoQ- 5.32%

YoY- 21.98%

Quarter Report

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Annualized Quarter Result
Revenue	509,731	656,596	613,091	586,316	507,572	341,149	250,088	12.58%
YoY %	-22.37%	7.10%	4.57%	15.51%	48.78%	36.41%	-	-
Horiz. %	203.82%	262.55%	245.15%	234.44%	202.96%	136.41%	100.00%	-
PBT	42,051	57,414	40,218	44,144	35,984	22,959	10,479	26.03%
YoY %	-26.76%	42.76%	-8.89%	22.68%	56.73%	119.10%	-	-
Horiz. %	401.29%	547.90%	383.80%	421.26%	343.39%	219.10%	100.00%	-
Tax	-3,475	-4,379	1,232	-7,078	-3,368	-6,255	-6,872	-10.73%
YoY %	20.64%	-455.44%	117.41%	-110.15%	46.16%	8.98%	-	-
Horiz. %	50.57%	63.72%	-17.93%	103.00%	49.01%	91.02%	100.00%	-
NP	38,576	53,035	41,450	37,066	32,616	16,704	3,607	48.37%
YoY %	-27.26%	27.95%	11.83%	13.64%	95.26%	363.10%	-	-
Horiz. %	1,069.48%	1,470.34%	1,149.15%	1,027.61%	904.24%	463.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,458	47,698	35,184	28,199	23,118	16,704	3,607	47.65%
YoY %	-21.47%	35.57%	24.77%	21.98%	38.40%	363.10%	-	-
Horiz. %	1,038.48%	1,322.37%	975.44%	781.79%	640.92%	463.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.26%	7.63%	-3.06%	16.03%	9.36%	27.24%	65.58%	-
YoY %	8.26%	349.35%	-119.09%	71.26%	-65.64%	-58.46%	-	-
Horiz. %	12.60%	11.63%	-4.67%	24.44%	14.27%	41.54%	100.00%	-
Total Cost	471,155	603,561	571,641	549,250	474,956	324,445	246,481	11.39%
YoY %	-21.94%	5.58%	4.08%	15.64%	46.39%	31.63%	-	-
Horiz. %	191.15%	244.87%	231.92%	222.84%	192.69%	131.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,805	318,094	288,568	85,592	235,184	241,117	263,258	6.05%
YoY %	17.83%	10.23%	237.14%	-63.61%	-2.46%	-8.41%	-	-
Horiz. %	142.37%	120.83%	109.61%	32.51%	89.34%	91.59%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	-	21,733	3,847	19,367	10,521	4,327	3,707	-
YoY %	-	464.93%	-80.14%	84.08%	143.15%	16.73%	-	-
Horiz. %	-	586.27%	103.78%	522.44%	283.81%	116.73%	100.00%	-
Div Payout %	-	45.56%	10.94%	68.68%	45.51%	25.91%	102.80%	-
YoY %	-	316.45%	-84.07%	50.91%	75.65%	-74.80%	-	-
Horiz. %	-	44.32%	10.64%	66.81%	44.27%	25.20%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	374,805	318,094	288,568	85,592	235,184	241,117	263,258	6.05%
YoY %	17.83%	10.23%	237.14%	-63.61%	-2.46%	-8.41%	-	-
Horiz. %	142.37%	120.83%	109.61%	32.51%	89.34%	91.59%	100.00%	-
NOSH	215,405	197,574	192,378	62,476	61,890	61,824	61,797	23.11%
YoY %	9.02%	2.70%	207.92%	0.95%	0.11%	0.04%	-	-
Horiz. %	348.57%	319.71%	311.31%	101.10%	100.15%	100.04%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	7.57%	8.08%	6.76%	6.32%	6.43%	4.90%	1.44%	-
YoY %	-6.31%	19.53%	6.96%	-1.71%	31.22%	240.28%	-	-
Horiz. %	525.69%	561.11%	469.44%	438.89%	446.53%	340.28%	100.00%	-
ROE	9.99%	14.99%	12.19%	32.95%	9.83%	6.93%	1.37%	-
YoY %	-33.36%	22.97%	-63.00%	235.20%	41.85%	405.84%	-	-
Horiz. %	729.20%	1,094.16%	889.78%	2,405.11%	717.52%	505.84%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	236.64	332.33	318.69	938.46	820.11	551.80	404.69	-8.54%
YoY %	-28.79%	4.28%	-66.04%	14.43%	48.62%	36.35%	-	-
Horiz. %	58.47%	82.12%	78.75%	231.90%	202.65%	136.35%	100.00%	-
EPS	17.41	24.14	18.29	15.05	37.35	27.02	5.84	19.94%
YoY %	-27.88%	31.98%	21.53%	-59.71%	38.23%	362.67%	-	-
Horiz. %	298.12%	413.36%	313.18%	257.71%	639.55%	462.67%	100.00%	-
DPS	0.00	11.00	2.00	31.00	17.00	7.00	6.00	-
YoY %	0.00%	450.00%	-93.55%	82.35%	142.86%	16.67%	-	-
Horiz. %	0.00%	183.33%	33.33%	516.67%	283.33%	116.67%	100.00%	-
NAPS	1.74	1.61	1.50	1.37	3.80	3.90	4.26	-13.85%
YoY %	8.07%	7.33%	9.49%	-63.95%	-2.56%	-8.45%	-	-
Horiz. %	40.85%	37.79%	35.21%	32.16%	89.20%	91.55%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 63,259
RPS	32.75	42.19	39.39	37.67	32.61	21.92	16.07	12.58%
YoY %	-22.37%	7.11%	4.57%	15.52%	48.77%	36.40%	-	-
Horiz. %	203.80%	262.54%	245.12%	234.41%	202.92%	136.40%	100.00%	-
EPS	2.41	3.06	2.26	1.81	1.49	1.07	0.23	47.87%
YoY %	-21.24%	35.40%	24.86%	21.48%	39.25%	365.22%	-	-
Horiz. %	1,047.83%	1,330.43%	982.61%	786.96%	647.83%	465.22%	100.00%	-
DPS	0.00	1.40	0.25	1.24	0.68	0.28	0.24	-
YoY %	0.00%	460.00%	-79.84%	82.35%	142.86%	16.67%	-	-
Horiz. %	0.00%	583.33%	104.17%	516.67%	283.33%	116.67%	100.00%	-
NAPS	0.2408	0.2044	0.1854	0.055	0.1511	0.1549	0.1692	6.05%
YoY %	17.81%	10.25%	237.09%	-63.60%	-2.45%	-8.45%	-	-
Horiz. %	142.32%	120.80%	109.57%	32.51%	89.30%	91.55%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	1.20	1.25	1.54	0.65	0.68	0.53	0.52	-
P/RPS	0.51	0.38	0.48	0.07	0.08	0.10	0.13	25.55%
YoY %	34.21%	-20.83%	585.71%	-12.50%	-20.00%	-23.08%	-	-
Horiz. %	392.31%	292.31%	369.23%	53.85%	61.54%	76.92%	100.00%	-
P/EPS	6.90	5.18	8.42	1.44	1.82	1.96	8.91	-4.16%
YoY %	33.20%	-38.48%	484.72%	-20.88%	-7.14%	-78.00%	-	-
Horiz. %	77.44%	58.14%	94.50%	16.16%	20.43%	22.00%	100.00%	-
EY	14.49	19.31	11.88	69.44	54.93	50.98	11.22	4.35%
YoY %	-24.96%	62.54%	-82.89%	26.42%	7.75%	354.37%	-	-
Horiz. %	129.14%	172.10%	105.88%	618.89%	489.57%	454.37%	100.00%	-
DY	0.00	8.80	1.30	47.69	25.00	13.21	11.54	-
YoY %	0.00%	576.92%	-97.27%	90.76%	89.25%	14.47%	-	-
Horiz. %	0.00%	76.26%	11.27%	413.26%	216.64%	114.47%	100.00%	-
P/NAPS	0.69	0.78	1.03	0.47	0.18	0.14	0.12	33.81%
YoY %	-11.54%	-24.27%	119.15%	161.11%	28.57%	16.67%	-	-
Horiz. %	575.00%	650.00%	858.33%	391.67%	150.00%	116.67%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	30/09/09	24/09/08	19/09/07	22/09/06	27/09/05	20/09/04	22/09/03	-
Price	1.28	1.13	1.35	0.71	0.64	0.53	0.48	-
P/RPS	0.54	0.34	0.42	0.08	0.08	0.10	0.12	28.46%
YoY %	58.82%	-19.05%	425.00%	0.00%	-20.00%	-16.67%	-	-
Horiz. %	450.00%	283.33%	350.00%	66.67%	66.67%	83.33%	100.00%	-
P/EPS	7.36	4.68	7.38	1.57	1.71	1.96	8.22	-1.82%
YoY %	57.26%	-36.59%	370.06%	-8.19%	-12.76%	-76.16%	-	-
Horiz. %	89.54%	56.93%	89.78%	19.10%	20.80%	23.84%	100.00%	-
EY	13.59	21.36	13.55	63.57	58.36	50.98	12.16	1.86%
YoY %	-36.38%	57.64%	-78.68%	8.93%	14.48%	319.24%	-	-
Horiz. %	111.76%	175.66%	111.43%	522.78%	479.93%	419.24%	100.00%	-
DY	0.00	9.73	1.48	43.66	26.56	13.21	12.50	-
YoY %	0.00%	557.43%	-96.61%	64.38%	101.06%	5.68%	-	-
Horiz. %	0.00%	77.84%	11.84%	349.28%	212.48%	105.68%	100.00%	-
P/NAPS	0.74	0.70	0.90	0.52	0.17	0.14	0.11	37.35%
YoY %	5.71%	-22.22%	73.08%	205.88%	21.43%	27.27%	-	-
Horiz. %	672.73%	636.36%	818.18%	472.73%	154.55%	127.27%	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