[SCIENTX] QoQ Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[SCIENTX] SCIENTEX BERHAD
Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -61.53%
YoY- 101.05%
Quarter Report
Latest QR
Upcoming QR
SCIENTX's Result
SCIENTX's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 2,200,980 1,639,923 1,096,027 550,598 1,801,684 1,349,186 893,936 82.43%
PBT 306,332 236,424 160,633 80,780 220,962 143,966 87,461 130.80%
Tax -59,765 -44,388 -31,228 -18,027 -58,866 -31,711 -19,156 113.66%
NP 246,567 192,036 129,405 62,753 162,096 112,255 68,305 135.50%
-
NP to SH 240,865 186,730 125,475 60,853 158,190 109,279 66,321 136.45%
-
Tax Rate 19.51% 18.77% 19.44% 22.32% 26.64% 22.03% 21.90% -
Total Cost 1,954,413 1,447,887 966,622 487,845 1,639,588 1,236,931 825,631 77.71%
-
Net Worth 1,162,467 1,128,675 1,043,930 1,007,440 936,606 846,132 800,233 28.29%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 50,047 27,196 - - 49,413 20,199 - -
Div Payout % 20.78% 14.56% - - 31.24% 18.48% - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 1,162,467 1,128,675 1,043,930 1,007,440 936,606 846,132 800,233 28.29%
NOSH 227,488 226,641 225,958 225,883 224,605 224,438 223,528 1.17%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 11.20% 11.71% 11.81% 11.40% 9.00% 8.32% 7.64% -
ROE 20.72% 16.54% 12.02% 6.04% 16.89% 12.92% 8.29% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 967.51 723.58 485.06 243.75 802.15 601.14 399.92 80.31%
EPS 105.88 82.39 55.53 26.94 70.43 48.69 29.67 133.70%
DPS 22.00 12.00 0.00 0.00 22.00 9.00 0.00 -
NAPS 5.11 4.98 4.62 4.46 4.17 3.77 3.58 26.80%
Adjusted Per Share Value based on latest NOSH - 225,883
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 141.43 105.38 70.43 35.38 115.77 86.69 57.44 82.44%
EPS 15.48 12.00 8.06 3.91 10.16 7.02 4.26 136.54%
DPS 3.22 1.75 0.00 0.00 3.18 1.30 0.00 -
NAPS 0.747 0.7252 0.6708 0.6473 0.6018 0.5437 0.5142 28.29%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 12.70 12.50 10.50 7.66 7.10 6.65 6.63 -
P/RPS 1.31 1.73 2.16 3.14 0.89 1.11 1.66 -14.61%
P/EPS 11.99 15.17 18.91 28.43 10.08 13.66 22.35 -34.00%
EY 8.34 6.59 5.29 3.52 9.92 7.32 4.48 51.38%
DY 1.73 0.96 0.00 0.00 3.10 1.35 0.00 -
P/NAPS 2.49 2.51 2.27 1.72 1.70 1.76 1.85 21.92%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 26/09/16 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 23/03/15 -
Price 6.30 13.04 12.94 9.15 7.05 6.76 6.62 -
P/RPS 0.65 1.80 2.67 3.75 0.88 1.12 1.66 -46.50%
P/EPS 5.95 15.83 23.30 33.96 10.01 13.88 22.31 -58.60%
EY 16.81 6.32 4.29 2.94 9.99 7.20 4.48 141.66%
DY 3.49 0.92 0.00 0.00 3.12 1.33 0.00 -
P/NAPS 1.23 2.62 2.80 2.05 1.69 1.79 1.85 -23.84%

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