[SCIENTX] QoQ Quarter Result on 2018-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 766,585 713,639 733,154 600,179 634,752 658,682 646,065 12.04% QoQ % 7.42% -2.66% 22.16% -5.45% -3.63% 1.95% - Horiz. % 118.65% 110.46% 113.48% 92.90% 98.25% 101.95% 100.00%
PBT 100,044 72,538 106,897 76,818 85,377 92,566 84,283 12.07% QoQ % 37.92% -32.14% 39.16% -10.02% -7.77% 9.83% - Horiz. % 118.70% 86.06% 126.83% 91.14% 101.30% 109.83% 100.00%
Tax -24,276 -17,196 -17,664 -14,320 -16,469 -19,171 -11,069 68.56% QoQ % -41.17% 2.65% -23.35% 13.05% 14.09% -73.20% - Horiz. % 219.32% 155.35% 159.58% 129.37% 148.78% 173.20% 100.00%
NP 75,768 55,342 89,233 62,498 68,908 73,395 73,214 2.31% QoQ % 36.91% -37.98% 42.78% -9.30% -6.11% 0.25% - Horiz. % 103.49% 75.59% 121.88% 85.36% 94.12% 100.25% 100.00%
NP to SH 73,745 53,666 88,287 61,136 67,981 72,402 72,127 1.49% QoQ % 37.41% -39.21% 44.41% -10.07% -6.11% 0.38% - Horiz. % 102.24% 74.40% 122.40% 84.76% 94.25% 100.38% 100.00%
Tax Rate 24.27 % 23.71 % 16.52 % 18.64 % 19.29 % 20.71 % 13.13 % 50.45% QoQ % 2.36% 43.52% -11.37% -3.37% -6.86% 57.73% - Horiz. % 184.84% 180.58% 125.82% 141.96% 146.92% 157.73% 100.00%
Total Cost 690,817 658,297 643,921 537,681 565,844 585,287 572,851 13.26% QoQ % 4.94% 2.23% 19.76% -4.98% -3.32% 2.17% - Horiz. % 120.59% 114.92% 112.41% 93.86% 98.78% 102.17% 100.00%
Net Worth 1,843,805 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 13.34% QoQ % 1.10% 3.32% 2.85% 4.90% 1.89% 5.13% - Horiz. % 120.72% 119.40% 115.56% 112.36% 107.11% 105.13% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - 48,892 48,892 - - 48,029 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 101.80% 101.80% 0.00% 0.00% 100.00%
Div Payout % - % - % 55.38 % 79.97 % - % - % 66.59 % - QoQ % 0.00% 0.00% -30.75% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 83.17% 120.09% 0.00% 0.00% 100.00%
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,843,805 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 13.34% QoQ % 1.10% 3.32% 2.85% 4.90% 1.89% 5.13% - Horiz. % 120.72% 119.40% 115.56% 112.36% 107.11% 105.13% 100.00%
NOSH 489,073 488,926 488,926 488,926 484,019 483,647 480,297 1.21% QoQ % 0.03% 0.00% 0.00% 1.01% 0.08% 0.70% - Horiz. % 101.83% 101.80% 101.80% 101.80% 100.77% 100.70% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 9.88 % 7.75 % 12.17 % 10.41 % 10.86 % 11.14 % 11.33 % -8.70% QoQ % 27.48% -36.32% 16.91% -4.14% -2.51% -1.68% - Horiz. % 87.20% 68.40% 107.41% 91.88% 95.85% 98.32% 100.00%
ROE 4.00 % 2.94 % 5.00 % 3.56 % 4.16 % 4.51 % 4.72 % -10.42% QoQ % 36.05% -41.20% 40.45% -14.42% -7.76% -4.45% - Horiz. % 84.75% 62.29% 105.93% 75.42% 88.14% 95.55% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 156.74 145.96 149.95 122.75 131.14 136.19 134.51 10.70% QoQ % 7.39% -2.66% 22.16% -6.40% -3.71% 1.25% - Horiz. % 116.53% 108.51% 111.48% 91.26% 97.49% 101.25% 100.00%
EPS 15.08 10.98 18.06 12.50 14.05 14.97 15.02 0.27% QoQ % 37.34% -39.20% 44.48% -11.03% -6.15% -0.33% - Horiz. % 100.40% 73.10% 120.24% 83.22% 93.54% 99.67% 100.00%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 10.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 3.7700 3.7300 3.6100 3.5100 3.3800 3.3200 3.1800 11.98% QoQ % 1.07% 3.32% 2.85% 3.85% 1.81% 4.40% - Horiz. % 118.55% 117.30% 113.52% 110.38% 106.29% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 49.42 46.00 47.26 38.69 40.92 42.46 41.65 12.04% QoQ % 7.43% -2.67% 22.15% -5.45% -3.63% 1.94% - Horiz. % 118.66% 110.44% 113.47% 92.89% 98.25% 101.94% 100.00%
EPS 4.75 3.46 5.69 3.94 4.38 4.67 4.65 1.42% QoQ % 37.28% -39.19% 44.42% -10.05% -6.21% 0.43% - Horiz. % 102.15% 74.41% 122.37% 84.73% 94.19% 100.43% 100.00%
DPS 0.00 0.00 3.15 3.15 0.00 0.00 3.10 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 101.61% 101.61% 0.00% 0.00% 100.00%
NAPS 1.1886 1.1756 1.1378 1.1063 1.0546 1.0351 0.9846 13.34% QoQ % 1.11% 3.32% 2.85% 4.90% 1.88% 5.13% - Horiz. % 120.72% 119.40% 115.56% 112.36% 107.11% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 8.8000 8.5900 7.9000 7.6100 8.7500 8.9000 8.6600 -
P/RPS 5.61 5.89 5.27 6.20 6.67 6.53 6.44 -8.77% QoQ % -4.75% 11.76% -15.00% -7.05% 2.14% 1.40% - Horiz. % 87.11% 91.46% 81.83% 96.27% 103.57% 101.40% 100.00%
P/EPS 58.36 78.26 43.75 60.86 62.30 59.45 57.67 0.79% QoQ % -25.43% 78.88% -28.11% -2.31% 4.79% 3.09% - Horiz. % 101.20% 135.70% 75.86% 105.53% 108.03% 103.09% 100.00%
EY 1.71 1.28 2.29 1.64 1.61 1.68 1.73 -0.77% QoQ % 33.59% -44.10% 39.63% 1.86% -4.17% -2.89% - Horiz. % 98.84% 73.99% 132.37% 94.80% 93.06% 97.11% 100.00%
DY 0.00 0.00 1.27 1.31 0.00 0.00 1.15 - QoQ % 0.00% 0.00% -3.05% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.43% 113.91% 0.00% 0.00% 100.00%
P/NAPS 2.33 2.30 2.19 2.17 2.59 2.68 2.72 -9.78% QoQ % 1.30% 5.02% 0.92% -16.22% -3.36% -1.47% - Horiz. % 85.66% 84.56% 80.51% 79.78% 95.22% 98.53% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 28/12/18 20/09/18 20/06/18 22/03/18 06/12/17 19/09/17 -
Price 8.4600 9.1500 8.5700 6.7100 8.0300 8.5800 8.6000 -
P/RPS 5.40 6.27 5.72 5.47 6.12 6.30 6.39 -10.59% QoQ % -13.88% 9.62% 4.57% -10.62% -2.86% -1.41% - Horiz. % 84.51% 98.12% 89.51% 85.60% 95.77% 98.59% 100.00%
P/EPS 56.11 83.36 47.46 53.66 57.17 57.31 57.27 -1.35% QoQ % -32.69% 75.64% -11.55% -6.14% -0.24% 0.07% - Horiz. % 97.97% 145.56% 82.87% 93.70% 99.83% 100.07% 100.00%
EY 1.78 1.20 2.11 1.86 1.75 1.74 1.75 1.14% QoQ % 48.33% -43.13% 13.44% 6.29% 0.57% -0.57% - Horiz. % 101.71% 68.57% 120.57% 106.29% 100.00% 99.43% 100.00%
DY 0.00 0.00 1.17 1.49 0.00 0.00 1.16 - QoQ % 0.00% 0.00% -21.48% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.86% 128.45% 0.00% 0.00% 100.00%
P/NAPS 2.24 2.45 2.37 1.91 2.38 2.58 2.70 -11.68% QoQ % -8.57% 3.38% 24.08% -19.75% -7.75% -4.44% - Horiz. % 82.96% 90.74% 87.78% 70.74% 88.15% 95.56% 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 FY2018 Announcement.pdf 
