[SCIENTX] QoQ Quarter Result on 2014-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 462,865 431,071 415,401 426,770 383,490 364,811 371,243 15.79% QoQ % 7.38% 3.77% -2.66% 11.29% 5.12% -1.73% - Horiz. % 124.68% 116.12% 111.89% 114.96% 103.30% 98.27% 100.00%
PBT 47,298 40,163 56,014 48,077 44,400 37,776 40,217 11.39% QoQ % 17.77% -28.30% 16.51% 8.28% 17.53% -6.07% - Horiz. % 117.61% 99.87% 139.28% 119.54% 110.40% 93.93% 100.00%
Tax -10,185 -8,971 -6,186 -10,912 -9,727 -7,941 -8,942 9.04% QoQ % -13.53% -45.02% 43.31% -12.18% -22.49% 11.19% - Horiz. % 113.90% 100.32% 69.18% 122.03% 108.78% 88.81% 100.00%
NP 37,113 31,192 49,828 37,165 34,673 29,835 31,275 12.05% QoQ % 18.98% -37.40% 34.07% 7.19% 16.22% -4.60% - Horiz. % 118.67% 99.73% 159.32% 118.83% 110.86% 95.40% 100.00%
NP to SH 36,054 30,267 48,846 36,341 33,920 29,343 30,267 12.34% QoQ % 19.12% -38.04% 34.41% 7.14% 15.60% -3.05% - Horiz. % 119.12% 100.00% 161.38% 120.07% 112.07% 96.95% 100.00%
Tax Rate 21.53 % 22.34 % 11.04 % 22.70 % 21.91 % 21.02 % 22.23 % -2.10% QoQ % -3.63% 102.36% -51.37% 3.61% 4.23% -5.44% - Horiz. % 96.85% 100.49% 49.66% 102.11% 98.56% 94.56% 100.00%
Total Cost 425,752 399,879 365,573 389,605 348,817 334,976 339,968 16.14% QoQ % 6.47% 9.38% -6.17% 11.69% 4.13% -1.47% - Horiz. % 125.23% 117.62% 107.53% 114.60% 102.60% 98.53% 100.00%
Net Worth 807,717 767,176 712,015 685,679 650,096 636,833 621,534 19.03% QoQ % 5.28% 7.75% 3.84% 5.47% 2.08% 2.46% - Horiz. % 129.96% 123.43% 114.56% 110.32% 104.60% 102.46% 100.00%
Dividend 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - 28,745 17,694 - - 41,581 - QoQ % 0.00% 0.00% 62.45% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 69.13% 42.55% 0.00% 0.00% 100.00%
Div Payout % - % - % 58.85 % 48.69 % - % - % 137.38 % - QoQ % 0.00% 0.00% 20.87% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 42.84% 35.44% 0.00% 0.00% 100.00%
Equity 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 807,717 767,176 712,015 685,679 650,096 636,833 621,534 19.03% QoQ % 5.28% 7.75% 3.84% 5.47% 2.08% 2.46% - Horiz. % 129.96% 123.43% 114.56% 110.32% 104.60% 102.46% 100.00%
NOSH 225,619 221,088 221,122 221,186 221,121 221,122 218,850 2.05% QoQ % 2.05% -0.02% -0.03% 0.03% -0.00% 1.04% - Horiz. % 103.09% 101.02% 101.04% 101.07% 101.04% 101.04% 100.00%
Ratio Analysis 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.02 % 7.24 % 12.00 % 8.71 % 9.04 % 8.18 % 8.42 % -3.18% QoQ % 10.77% -39.67% 37.77% -3.65% 10.51% -2.85% - Horiz. % 95.25% 85.99% 142.52% 103.44% 107.36% 97.15% 100.00%
ROE 4.46 % 3.95 % 6.86 % 5.30 % 5.22 % 4.61 % 4.87 % -5.68% QoQ % 12.91% -42.42% 29.43% 1.53% 13.23% -5.34% - Horiz. % 91.58% 81.11% 140.86% 108.83% 107.19% 94.66% 100.00%
Per Share 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 205.15 194.98 187.86 192.95 173.43 164.98 169.63 13.47% QoQ % 5.22% 3.79% -2.64% 11.26% 5.12% -2.74% - Horiz. % 120.94% 114.94% 110.75% 113.75% 102.24% 97.26% 100.00%
EPS 15.98 13.69 22.09 16.43 15.34 13.27 13.83 10.08% QoQ % 16.73% -38.03% 34.45% 7.11% 15.60% -4.05% - Horiz. % 115.55% 98.99% 159.73% 118.80% 110.92% 95.95% 100.00%
DPS 0.00 0.00 13.00 8.00 0.00 0.00 19.00 - QoQ % 0.00% 0.00% 62.50% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 68.42% 42.11% 0.00% 0.00% 100.00%
NAPS 3.5800 3.4700 3.2200 3.1000 2.9400 2.8800 2.8400 16.64% QoQ % 3.17% 7.76% 3.87% 5.44% 2.08% 1.41% - Horiz. % 126.06% 122.18% 113.38% 109.15% 103.52% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 29.84 27.79 26.78 27.51 24.72 23.52 23.93 15.81% QoQ % 7.38% 3.77% -2.65% 11.29% 5.10% -1.71% - Horiz. % 124.70% 116.13% 111.91% 114.96% 103.30% 98.29% 100.00%
EPS 2.32 1.95 3.15 2.34 2.19 1.89 1.95 12.24% QoQ % 18.97% -38.10% 34.62% 6.85% 15.87% -3.08% - Horiz. % 118.97% 100.00% 161.54% 120.00% 112.31% 96.92% 100.00%
DPS 0.00 0.00 1.85 1.14 0.00 0.00 2.68 - QoQ % 0.00% 0.00% 62.28% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 69.03% 42.54% 0.00% 0.00% 100.00%
NAPS 0.5207 0.4945 0.4590 0.4420 0.4191 0.4105 0.4007 19.03% QoQ % 5.30% 7.73% 3.85% 5.46% 2.10% 2.45% - Horiz. % 129.95% 123.41% 114.55% 110.31% 104.59% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 6.6300 7.1500 5.6900 5.8000 5.0000 5.6300 5.2900 -
P/RPS 3.23 3.67 3.03 3.01 2.88 3.41 3.12 2.33% QoQ % -11.99% 21.12% 0.66% 4.51% -15.54% 9.29% - Horiz. % 103.53% 117.63% 97.12% 96.47% 92.31% 109.29% 100.00%
P/EPS 41.49 52.23 25.76 35.30 32.59 42.43 38.25 5.55% QoQ % -20.56% 102.76% -27.03% 8.32% -23.19% 10.93% - Horiz. % 108.47% 136.55% 67.35% 92.29% 85.20% 110.93% 100.00%
EY 2.41 1.91 3.88 2.83 3.07 2.36 2.61 -5.16% QoQ % 26.18% -50.77% 37.10% -7.82% 30.08% -9.58% - Horiz. % 92.34% 73.18% 148.66% 108.43% 117.62% 90.42% 100.00%
DY 0.00 0.00 2.28 1.38 0.00 0.00 3.59 - QoQ % 0.00% 0.00% 65.22% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 63.51% 38.44% 0.00% 0.00% 100.00%
P/NAPS 1.85 2.06 1.77 1.87 1.70 1.95 1.86 -0.36% QoQ % -10.19% 16.38% -5.35% 10.00% -12.82% 4.84% - Horiz. % 99.46% 110.75% 95.16% 100.54% 91.40% 104.84% 100.00%
Price Multiplier on Announcement Date 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 23/03/15 17/12/14 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 -
Price 6.6200 6.8400 6.9500 5.8100 5.9200 5.6100 5.4600 -
P/RPS 3.23 3.51 3.70 3.01 3.41 3.40 3.22 0.21% QoQ % -7.98% -5.14% 22.92% -11.73% 0.29% 5.59% - Horiz. % 100.31% 109.01% 114.91% 93.48% 105.90% 105.59% 100.00%
P/EPS 41.43 49.96 31.46 35.36 38.59 42.28 39.48 3.26% QoQ % -17.07% 58.80% -11.03% -8.37% -8.73% 7.09% - Horiz. % 104.94% 126.55% 79.69% 89.56% 97.75% 107.09% 100.00%
EY 2.41 2.00 3.18 2.83 2.59 2.37 2.53 -3.18% QoQ % 20.50% -37.11% 12.37% 9.27% 9.28% -6.32% - Horiz. % 95.26% 79.05% 125.69% 111.86% 102.37% 93.68% 100.00%
DY 0.00 0.00 1.87 1.38 0.00 0.00 3.48 - QoQ % 0.00% 0.00% 35.51% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 53.74% 39.66% 0.00% 0.00% 100.00%
P/NAPS 1.85 1.97 2.16 1.87 2.01 1.95 1.92 -2.44% QoQ % -6.09% -8.80% 15.51% -6.97% 3.08% 1.56% - Horiz. % 96.35% 102.60% 112.50% 97.40% 104.69% 101.56% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SB Q3 FY2014 Announcement.pdf 
