[SCIENTX] QoQ Annualized 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- -26.6%

YoY- -21.31%

Quarter Report

SIB 2008 1st QTR Announcement.pdf

Latest QR

Upcoming QR

SCIENTX's Result

SCIENTX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Annualized Quarter Result
Revenue	656,596	651,973	646,782	623,608	613,091	619,509	628,754	2.93%
YoY %	0.71%	0.80%	3.72%	1.72%	-1.04%	-1.47%	-	-
Horiz. %	104.43%	103.69%	102.87%	99.18%	97.51%	98.53%	100.00%	-
PBT	57,414	46,912	43,916	35,820	40,218	44,386	49,604	10.24%
YoY %	22.39%	6.82%	22.60%	-10.94%	-9.39%	-10.52%	-	-
Horiz. %	115.74%	94.57%	88.53%	72.21%	81.08%	89.48%	100.00%	-
Tax	-4,379	-5,450	-5,576	-4,740	1,232	-2,148	-2,414	48.79%
YoY %	19.65%	2.26%	-17.64%	-484.74%	157.36%	11.02%	-	-
Horiz. %	181.40%	225.77%	230.99%	196.35%	-51.04%	88.98%	100.00%	-
NP	53,035	41,461	38,340	31,080	41,450	42,238	47,190	8.10%
YoY %	27.92%	8.14%	23.36%	-25.02%	-1.87%	-10.49%	-	-
Horiz. %	112.39%	87.86%	81.25%	65.86%	87.84%	89.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,698	34,790	31,558	25,824	35,184	34,638	37,938	16.50%
YoY %	37.10%	10.24%	22.20%	-26.60%	1.58%	-8.70%	-	-
Horiz. %	125.73%	91.70%	83.18%	68.07%	92.74%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.63%	11.62%	12.70%	13.23%	-3.06%	4.84%	4.87%	-
YoY %	-34.34%	-8.50%	-4.01%	532.35%	-163.22%	-0.62%	-	-
Horiz. %	156.67%	238.60%	260.78%	271.66%	-62.83%	99.38%	100.00%	-
Total Cost	603,561	610,512	608,442	592,528	571,641	577,270	581,564	2.50%
YoY %	-1.14%	0.34%	2.69%	3.65%	-0.98%	-0.74%	-	-
Horiz. %	103.78%	104.98%	104.62%	101.89%	98.29%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,094	292,900	288,433	290,708	288,568	271,738	257,556	15.12%
YoY %	8.60%	1.55%	-0.78%	0.74%	6.19%	5.51%	-	-
Horiz. %	123.50%	113.72%	111.99%	112.87%	112.04%	105.51%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	21,733	15,315	11,311	22,652	3,847	15,417	2,575	315.07%
YoY %	41.91%	35.40%	-50.07%	488.82%	-75.05%	498.72%	-	-
Horiz. %	844.00%	594.76%	439.26%	879.69%	149.40%	598.72%	100.00%	-
Div Payout %	45.56%	44.02%	35.84%	87.72%	10.94%	44.51%	6.79%	-
YoY %	3.50%	22.82%	-59.14%	701.83%	-75.42%	555.52%	-	-
Horiz. %	670.99%	648.31%	527.84%	1,291.90%	161.12%	655.52%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	318,094	292,900	288,433	290,708	288,568	271,738	257,556	15.12%
YoY %	8.60%	1.55%	-0.78%	0.74%	6.19%	5.51%	-	-
Horiz. %	123.50%	113.72%	111.99%	112.87%	112.04%	105.51%	100.00%	-
NOSH	197,574	191,437	188,518	188,771	192,378	192,722	64,389	111.30%
YoY %	3.21%	1.55%	-0.13%	-1.87%	-0.18%	199.31%	-	-
Horiz. %	306.84%	297.31%	292.78%	293.17%	298.77%	299.31%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	8.08%	6.36%	5.93%	4.98%	6.76%	6.82%	7.51%	-
YoY %	27.04%	7.25%	19.08%	-26.33%	-0.88%	-9.19%	-	-
Horiz. %	107.59%	84.69%	78.96%	66.31%	90.01%	90.81%	100.00%	-
ROE	14.99%	11.88%	10.94%	8.88%	12.19%	12.75%	14.73%	-
YoY %	26.18%	8.59%	23.20%	-27.15%	-4.39%	-13.44%	-	-
Horiz. %	101.77%	80.65%	74.27%	60.29%	82.76%	86.56%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	332.33	340.57	343.09	330.35	318.69	321.45	976.49	-51.28%
YoY %	-2.42%	-0.73%	3.86%	3.66%	-0.86%	-67.08%	-	-
Horiz. %	34.03%	34.88%	35.14%	33.83%	32.64%	32.92%	100.00%	-
EPS	24.14	18.17	16.74	13.68	18.29	17.97	19.64	14.75%
YoY %	32.86%	8.54%	22.37%	-25.21%	1.78%	-8.50%	-	-
Horiz. %	122.91%	92.52%	85.23%	69.65%	93.13%	91.50%	100.00%	-
DPS	11.00	8.00	6.00	12.00	2.00	8.00	4.00	96.40%
YoY %	37.50%	33.33%	-50.00%	500.00%	-75.00%	100.00%	-	-
Horiz. %	275.00%	200.00%	150.00%	300.00%	50.00%	200.00%	100.00%	-
NAPS	1.61	1.53	1.53	1.54	1.50	1.41	4.00	-45.51%
YoY %	5.23%	0.00%	-0.65%	2.67%	6.38%	-64.75%	-	-
Horiz. %	40.25%	38.25%	38.25%	38.50%	37.50%	35.25%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 188,771
RPS	42.19	41.89	41.56	40.07	39.39	39.81	40.40	2.93%
YoY %	0.72%	0.79%	3.72%	1.73%	-1.06%	-1.46%	-	-
Horiz. %	104.43%	103.69%	102.87%	99.18%	97.50%	98.54%	100.00%	-
EPS	3.06	2.24	2.03	1.66	2.26	2.23	2.44	16.30%
YoY %	36.61%	10.34%	22.29%	-26.55%	1.35%	-8.61%	-	-
Horiz. %	125.41%	91.80%	83.20%	68.03%	92.62%	91.39%	100.00%	-
DPS	1.40	0.98	0.73	1.46	0.25	0.99	0.17	308.32%
YoY %	42.86%	34.25%	-50.00%	484.00%	-74.75%	482.35%	-	-
Horiz. %	823.53%	576.47%	429.41%	858.82%	147.06%	582.35%	100.00%	-
NAPS	0.2044	0.1882	0.1853	0.1868	0.1854	0.1746	0.1655	15.12%
YoY %	8.61%	1.57%	-0.80%	0.76%	6.19%	5.50%	-	-
Horiz. %	123.50%	113.72%	111.96%	112.87%	112.02%	105.50%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
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	0.36	0.37	0.43	0.48	0.45	0.12	115.79%
YoY %	5.56%	-2.70%	-13.95%	-10.42%	6.67%	275.00%	-	-
Horiz. %	316.67%	300.00%	308.33%	358.33%	400.00%	375.00%	100.00%	-
P/EPS	5.18	6.82	7.59	10.38	8.42	8.12	1.92	93.91%
YoY %	-24.05%	-10.14%	-26.88%	23.28%	3.69%	322.92%	-	-
Horiz. %	269.79%	355.21%	395.31%	540.63%	438.54%	422.92%	100.00%	-
EY	19.31	14.66	13.18	9.63	11.88	12.31	52.14	-48.45%
YoY %	31.72%	11.23%	36.86%	-18.94%	-3.49%	-76.39%	-	-
Horiz. %	37.03%	28.12%	25.28%	18.47%	22.78%	23.61%	100.00%	-
DY	8.80	6.45	4.72	8.45	1.30	5.48	3.54	83.60%
YoY %	36.43%	36.65%	-44.14%	550.00%	-76.28%	54.80%	-	-
Horiz. %	248.59%	182.20%	133.33%	238.70%	36.72%	154.80%	100.00%	-
P/NAPS	0.78	0.81	0.83	0.92	1.03	1.04	0.28	98.10%
YoY %	-3.70%	-2.41%	-9.78%	-10.68%	-0.96%	271.43%	-	-
Horiz. %	278.57%	289.29%	296.43%	328.57%	367.86%	371.43%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
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	0.36	0.36	0.41	0.42	0.44	0.11	112.33%
YoY %	-5.56%	0.00%	-12.20%	-2.38%	-4.55%	300.00%	-	-
Horiz. %	309.09%	327.27%	327.27%	372.73%	381.82%	400.00%	100.00%	-
P/EPS	4.68	6.82	7.41	10.01	7.38	7.90	1.77	91.32%
YoY %	-31.38%	-7.96%	-25.97%	35.64%	-6.58%	346.33%	-	-
Horiz. %	264.41%	385.31%	418.64%	565.54%	416.95%	446.33%	100.00%	-
EY	21.36	14.66	13.50	9.99	13.55	12.66	56.65	-47.83%
YoY %	45.70%	8.59%	35.14%	-26.27%	7.03%	-77.65%	-	-
Horiz. %	37.71%	25.88%	23.83%	17.63%	23.92%	22.35%	100.00%	-
DY	9.73	6.45	4.84	8.76	1.48	5.63	3.85	85.64%
YoY %	50.85%	33.26%	-44.75%	491.89%	-73.71%	46.23%	-	-
Horiz. %	252.73%	167.53%	125.71%	227.53%	38.44%	146.23%	100.00%	-
P/NAPS	0.70	0.81	0.81	0.89	0.90	1.01	0.26	93.64%
YoY %	-13.58%	0.00%	-8.99%	-1.11%	-10.89%	288.46%	-	-
Horiz. %	269.23%	311.54%	311.54%	342.31%	346.15%	388.46%	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