[SCIENTX] QoQ Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
18-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 73.41%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 164,914 509,731 374,975 261,233 153,447 656,596 488,980 -51.45%
PBT 14,690 42,051 26,239 15,100 8,799 57,414 35,184 -44.04%
Tax -1,475 -3,475 -2,483 -1,603 -954 -4,379 -4,088 -49.22%
NP 13,215 38,576 23,756 13,497 7,845 53,035 31,096 -43.38%
-
NP to SH 12,728 37,458 23,085 13,096 7,552 47,698 26,093 -37.95%
-
Tax Rate 10.04% 8.26% 9.46% 10.62% 10.84% 7.63% 11.62% -
Total Cost 151,699 471,155 351,219 247,736 145,602 603,561 457,884 -52.02%
-
Net Worth 387,654 374,805 359,626 351,093 352,856 318,094 292,900 20.48%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 10,768 - - - - 21,733 11,486 -4.20%
Div Payout % 84.60% - - - - 45.56% 44.02% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 387,654 374,805 359,626 351,093 352,856 318,094 292,900 20.48%
NOSH 215,363 215,405 215,345 215,394 215,156 197,574 191,438 8.14%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 8.01% 7.57% 6.34% 5.17% 5.11% 8.08% 6.36% -
ROE 3.28% 9.99% 6.42% 3.73% 2.14% 14.99% 8.91% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 76.57 236.64 174.13 121.28 71.32 332.33 255.42 -55.10%
EPS 5.91 17.41 10.72 6.08 3.51 24.14 13.63 -42.62%
DPS 5.00 0.00 0.00 0.00 0.00 11.00 6.00 -11.41%
NAPS 1.80 1.74 1.67 1.63 1.64 1.61 1.53 11.41%
Adjusted Per Share Value based on latest NOSH - 215,719
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 10.60 32.75 24.09 16.79 9.86 42.19 31.42 -51.44%
EPS 0.82 2.41 1.48 0.84 0.49 3.06 1.68 -37.92%
DPS 0.69 0.00 0.00 0.00 0.00 1.40 0.74 -4.54%
NAPS 0.2491 0.2408 0.2311 0.2256 0.2267 0.2044 0.1882 20.48%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.38 1.20 1.00 0.97 1.00 1.25 1.24 -
P/RPS 1.80 0.51 0.57 0.80 1.40 0.38 0.49 137.51%
P/EPS 23.35 6.90 9.33 15.95 28.49 5.18 9.10 87.10%
EY 4.28 14.49 10.72 6.27 3.51 19.31 10.99 -46.57%
DY 3.62 0.00 0.00 0.00 0.00 8.80 4.84 -17.55%
P/NAPS 0.77 0.69 0.60 0.60 0.61 0.78 0.81 -3.31%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 16/12/09 30/09/09 16/06/09 18/03/09 17/12/08 24/09/08 24/06/08 -
Price 1.38 1.28 1.16 0.86 1.02 1.13 1.24 -
P/RPS 1.80 0.54 0.67 0.71 1.43 0.34 0.49 137.51%
P/EPS 23.35 7.36 10.82 14.14 29.06 4.68 9.10 87.10%
EY 4.28 13.59 9.24 7.07 3.44 21.36 10.99 -46.57%
DY 3.62 0.00 0.00 0.00 0.00 9.73 4.84 -17.55%
P/NAPS 0.77 0.74 0.69 0.53 0.62 0.70 0.81 -3.31%

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