[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -73.29%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 881,025 655,011 428,251 213,762 804,023 598,823 381,511 74.80%
PBT 107,169 77,638 52,124 26,285 96,640 70,691 44,806 78.94%
Tax -19,300 -14,935 -9,974 -4,895 -16,522 -12,360 -7,613 86.02%
NP 87,869 62,703 42,150 21,390 80,118 58,331 37,193 77.47%
-
NP to SH 83,917 60,528 40,817 20,633 77,246 56,469 36,081 75.63%
-
Tax Rate 18.01% 19.24% 19.14% 18.62% 17.10% 17.48% 16.99% -
Total Cost 793,156 592,308 386,101 192,372 723,905 540,492 344,318 74.50%
-
Net Worth 524,750 513,896 494,621 488,393 466,918 458,555 437,280 12.93%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 27,957 15,051 15,053 15,060 23,668 23,681 12,924 67.34%
Div Payout % 33.32% 24.87% 36.88% 72.99% 30.64% 41.94% 35.82% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 524,750 513,896 494,621 488,393 466,918 458,555 437,280 12.93%
NOSH 215,061 215,019 215,052 215,151 215,169 215,284 215,408 -0.10%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.97% 9.57% 9.84% 10.01% 9.96% 9.74% 9.75% -
ROE 15.99% 11.78% 8.25% 4.22% 16.54% 12.31% 8.25% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 409.66 304.63 199.14 99.35 373.67 278.15 177.11 74.98%
EPS 39.02 28.15 18.98 9.59 35.90 26.23 16.75 75.82%
DPS 13.00 7.00 7.00 7.00 11.00 11.00 6.00 67.51%
NAPS 2.44 2.39 2.30 2.27 2.17 2.13 2.03 13.06%
Adjusted Per Share Value based on latest NOSH - 215,151
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 56.61 42.09 27.52 13.74 51.66 38.48 24.51 74.81%
EPS 5.39 3.89 2.62 1.33 4.96 3.63 2.32 75.50%
DPS 1.80 0.97 0.97 0.97 1.52 1.52 0.83 67.62%
NAPS 0.3372 0.3302 0.3178 0.3138 0.30 0.2947 0.281 12.93%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.40 2.33 2.53 2.34 2.58 2.55 1.98 -
P/RPS 0.59 0.76 1.27 2.36 0.69 0.92 1.12 -34.79%
P/EPS 6.15 8.28 13.33 24.40 7.19 9.72 11.82 -35.33%
EY 16.26 12.08 7.50 4.10 13.91 10.29 8.46 54.64%
DY 5.42 3.00 2.77 2.99 4.26 4.31 3.03 47.40%
P/NAPS 0.98 0.97 1.10 1.03 1.19 1.20 0.98 0.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 18/09/12 26/06/12 21/03/12 15/12/11 28/09/11 21/06/11 15/03/11 -
Price 2.45 2.40 2.51 2.51 2.11 2.70 2.65 -
P/RPS 0.60 0.79 1.26 2.53 0.56 0.97 1.50 -45.74%
P/EPS 6.28 8.53 13.22 26.17 5.88 10.29 15.82 -46.01%
EY 15.93 11.73 7.56 3.82 17.01 9.71 6.32 85.31%
DY 5.31 2.92 2.79 2.79 5.21 4.07 2.26 76.82%
P/NAPS 1.00 1.00 1.09 1.11 0.97 1.27 1.31 -16.48%

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