[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
15-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -71.81%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 804,023 598,823 381,511 186,625 694,816 503,130 323,628 83.74%
PBT 96,640 70,691 44,806 21,041 70,754 49,044 29,754 119.79%
Tax -16,522 -12,360 -7,613 -3,584 -8,614 -5,122 -3,076 207.64%
NP 80,118 58,331 37,193 17,457 62,140 43,922 26,678 108.57%
-
NP to SH 77,246 56,469 36,081 17,005 60,318 42,489 25,666 108.87%
-
Tax Rate 17.10% 17.48% 16.99% 17.03% 12.17% 10.44% 10.34% -
Total Cost 723,905 540,492 344,318 169,168 632,676 459,208 296,950 81.42%
-
Net Worth 466,918 458,555 437,280 433,207 413,609 404,862 400,492 10.80%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 23,668 23,681 12,924 12,931 17,233 17,228 10,765 69.32%
Div Payout % 30.64% 41.94% 35.82% 76.05% 28.57% 40.55% 41.95% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 466,918 458,555 437,280 433,207 413,609 404,862 400,492 10.80%
NOSH 215,169 215,284 215,408 215,525 215,421 215,352 215,318 -0.04%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 9.96% 9.74% 9.75% 9.35% 8.94% 8.73% 8.24% -
ROE 16.54% 12.31% 8.25% 3.93% 14.58% 10.49% 6.41% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 373.67 278.15 177.11 86.59 322.54 233.63 150.30 83.82%
EPS 35.90 26.23 16.75 7.89 28.00 19.73 11.92 108.97%
DPS 11.00 11.00 6.00 6.00 8.00 8.00 5.00 69.39%
NAPS 2.17 2.13 2.03 2.01 1.92 1.88 1.86 10.85%
Adjusted Per Share Value based on latest NOSH - 215,525
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 51.66 38.48 24.51 11.99 44.65 32.33 20.80 83.70%
EPS 4.96 3.63 2.32 1.09 3.88 2.73 1.65 108.70%
DPS 1.52 1.52 0.83 0.83 1.11 1.11 0.69 69.54%
NAPS 0.30 0.2947 0.281 0.2784 0.2658 0.2601 0.2573 10.80%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.58 2.55 1.98 1.84 1.55 1.45 1.38 -
P/RPS 0.69 0.92 1.12 2.12 0.48 0.62 0.92 -17.49%
P/EPS 7.19 9.72 11.82 23.32 5.54 7.35 11.58 -27.28%
EY 13.91 10.29 8.46 4.29 18.06 13.61 8.64 37.48%
DY 4.26 4.31 3.03 3.26 5.16 5.52 3.62 11.49%
P/NAPS 1.19 1.20 0.98 0.92 0.81 0.77 0.74 37.37%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 21/06/11 15/03/11 15/12/10 28/09/10 23/06/10 25/03/10 -
Price 2.11 2.70 2.65 1.89 1.89 1.45 1.43 -
P/RPS 0.56 0.97 1.50 2.18 0.59 0.62 0.95 -29.76%
P/EPS 5.88 10.29 15.82 23.95 6.75 7.35 12.00 -37.92%
EY 17.01 9.71 6.32 4.17 14.81 13.61 8.34 61.03%
DY 5.21 4.07 2.26 3.17 4.23 5.52 3.50 30.46%
P/NAPS 0.97 1.27 1.31 0.94 0.98 0.77 0.77 16.69%

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