[SCIENTX] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 37.83%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,175,071 748,301 364,811 1,229,045 857,802 512,700 241,616 187.88%
PBT 130,253 82,176 37,776 142,980 102,763 64,524 31,329 159.23%
Tax -28,580 -17,668 -7,941 -30,483 -21,541 -13,249 -6,053 182.24%
NP 101,673 64,508 29,835 112,497 81,222 51,275 25,276 153.57%
-
NP to SH 99,604 63,263 29,343 110,284 80,017 50,482 24,875 152.80%
-
Tax Rate 21.94% 21.50% 21.02% 21.32% 20.96% 20.53% 19.32% -
Total Cost 1,073,398 683,793 334,976 1,116,548 776,580 461,425 216,340 191.75%
-
Net Worth 685,551 650,098 636,833 613,649 584,913 556,849 550,388 15.81%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 17,691 - - 56,179 15,052 - - -
Div Payout % 17.76% - - 50.94% 18.81% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 685,551 650,098 636,833 613,649 584,913 556,849 550,388 15.81%
NOSH 221,145 221,121 221,122 216,073 215,041 215,000 214,995 1.90%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.65% 8.62% 8.18% 9.15% 9.47% 10.00% 10.46% -
ROE 14.53% 9.73% 4.61% 17.97% 13.68% 9.07% 4.52% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 531.36 338.41 164.98 568.81 398.90 238.47 112.38 182.51%
EPS 45.04 28.61 13.27 51.04 37.21 23.48 11.57 148.07%
DPS 8.00 0.00 0.00 26.00 7.00 0.00 0.00 -
NAPS 3.10 2.94 2.88 2.84 2.72 2.59 2.56 13.64%
Adjusted Per Share Value based on latest NOSH - 218,850
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 75.51 48.08 23.44 78.97 55.12 32.94 15.53 187.83%
EPS 6.40 4.07 1.89 7.09 5.14 3.24 1.60 152.62%
DPS 1.14 0.00 0.00 3.61 0.97 0.00 0.00 -
NAPS 0.4405 0.4177 0.4092 0.3943 0.3758 0.3578 0.3537 15.80%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 5.80 5.00 5.63 5.29 3.58 3.02 3.21 -
P/RPS 1.09 1.48 3.41 0.93 0.90 1.27 2.86 -47.52%
P/EPS 12.88 17.48 42.43 10.36 9.62 12.86 27.74 -40.12%
EY 7.77 5.72 2.36 9.65 10.39 7.77 3.60 67.24%
DY 1.38 0.00 0.00 4.91 1.96 0.00 0.00 -
P/NAPS 1.87 1.70 1.95 1.86 1.32 1.17 1.25 30.90%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 19/12/12 -
Price 5.81 5.92 5.61 5.46 5.04 3.81 3.05 -
P/RPS 1.09 1.75 3.40 0.96 1.26 1.60 2.71 -45.60%
P/EPS 12.90 20.69 42.28 10.70 13.54 16.23 26.36 -37.98%
EY 7.75 4.83 2.37 9.35 7.38 6.16 3.79 61.31%
DY 1.38 0.00 0.00 4.76 1.39 0.00 0.00 -
P/NAPS 1.87 2.01 1.95 1.92 1.85 1.47 1.19 35.27%

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