[SCIENTX] QoQ Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
23-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 65.55%
YoY- 84.05%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 381,511 186,625 694,816 503,130 323,628 164,914 509,731 -17.52%
PBT 44,806 21,041 70,754 49,044 29,754 14,690 42,051 4.30%
Tax -7,613 -3,584 -8,614 -5,122 -3,076 -1,475 -3,475 68.44%
NP 37,193 17,457 62,140 43,922 26,678 13,215 38,576 -2.39%
-
NP to SH 36,081 17,005 60,318 42,489 25,666 12,728 37,458 -2.45%
-
Tax Rate 16.99% 17.03% 12.17% 10.44% 10.34% 10.04% 8.26% -
Total Cost 344,318 169,168 632,676 459,208 296,950 151,699 471,155 -18.82%
-
Net Worth 437,280 433,207 413,609 404,862 400,492 387,654 374,805 10.79%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 12,924 12,931 17,233 17,228 10,765 10,768 - -
Div Payout % 35.82% 76.05% 28.57% 40.55% 41.95% 84.60% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 437,280 433,207 413,609 404,862 400,492 387,654 374,805 10.79%
NOSH 215,408 215,525 215,421 215,352 215,318 215,363 215,405 0.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 9.75% 9.35% 8.94% 8.73% 8.24% 8.01% 7.57% -
ROE 8.25% 3.93% 14.58% 10.49% 6.41% 3.28% 9.99% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 177.11 86.59 322.54 233.63 150.30 76.57 236.64 -17.52%
EPS 16.75 7.89 28.00 19.73 11.92 5.91 17.41 -2.53%
DPS 6.00 6.00 8.00 8.00 5.00 5.00 0.00 -
NAPS 2.03 2.01 1.92 1.88 1.86 1.80 1.74 10.79%
Adjusted Per Share Value based on latest NOSH - 215,403
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 24.51 11.99 44.65 32.33 20.80 10.60 32.75 -17.52%
EPS 2.32 1.09 3.88 2.73 1.65 0.82 2.41 -2.49%
DPS 0.83 0.83 1.11 1.11 0.69 0.69 0.00 -
NAPS 0.281 0.2784 0.2658 0.2601 0.2573 0.2491 0.2408 10.80%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.98 1.84 1.55 1.45 1.38 1.38 1.20 -
P/RPS 1.12 2.12 0.48 0.62 0.92 1.80 0.51 68.71%
P/EPS 11.82 23.32 5.54 7.35 11.58 23.35 6.90 43.02%
EY 8.46 4.29 18.06 13.61 8.64 4.28 14.49 -30.07%
DY 3.03 3.26 5.16 5.52 3.62 3.62 0.00 -
P/NAPS 0.98 0.92 0.81 0.77 0.74 0.77 0.69 26.27%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 16/12/09 30/09/09 -
Price 2.65 1.89 1.89 1.45 1.43 1.38 1.28 -
P/RPS 1.50 2.18 0.59 0.62 0.95 1.80 0.54 97.23%
P/EPS 15.82 23.95 6.75 7.35 12.00 23.35 7.36 66.32%
EY 6.32 4.17 14.81 13.61 8.34 4.28 13.59 -39.89%
DY 2.26 3.17 4.23 5.52 3.50 3.62 0.00 -
P/NAPS 1.31 0.94 0.98 0.77 0.77 0.77 0.74 46.18%

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