[SCIENTX] QoQ Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 978,392 1,029,876 1,111,295 993,844 952,007 928,172 970,364 0.55% QoQ % -5.00% -7.33% 11.82% 4.39% 2.57% -4.35% - Horiz. % 100.83% 106.13% 114.52% 102.42% 98.11% 95.65% 100.00%
PBT 141,450 136,707 173,568 120,261 124,059 130,419 174,509 -13.03% QoQ % 3.47% -21.24% 44.33% -3.06% -4.88% -25.27% - Horiz. % 81.06% 78.34% 99.46% 68.91% 71.09% 74.73% 100.00%
Tax -29,140 -23,293 -42,715 -25,650 -25,126 -22,219 -26,300 7.06% QoQ % -25.10% 45.47% -66.53% -2.09% -13.08% 15.52% - Horiz. % 110.80% 88.57% 162.41% 97.53% 95.54% 84.48% 100.00%
NP 112,310 113,414 130,853 94,611 98,933 108,200 148,209 -16.84% QoQ % -0.97% -13.33% 38.31% -4.37% -8.56% -26.99% - Horiz. % 75.78% 76.52% 88.29% 63.84% 66.75% 73.01% 100.00%
NP to SH 106,292 107,175 124,984 88,330 93,686 102,874 142,654 -17.77% QoQ % -0.82% -14.25% 41.50% -5.72% -8.93% -27.89% - Horiz. % 74.51% 75.13% 87.61% 61.92% 65.67% 72.11% 100.00%
Tax Rate 20.60 % 17.04 % 24.61 % 21.33 % 20.25 % 17.04 % 15.07 % 23.10% QoQ % 20.89% -30.76% 15.38% 5.33% 18.84% 13.07% - Horiz. % 136.70% 113.07% 163.30% 141.54% 134.37% 113.07% 100.00%
Total Cost 866,082 916,462 980,442 899,233 853,074 819,972 822,155 3.52% QoQ % -5.50% -6.53% 9.03% 5.41% 4.04% -0.27% - Horiz. % 105.34% 111.47% 119.25% 109.38% 103.76% 99.73% 100.00%
Net Worth 3,241,677 3,226,079 3,101,999 3,039,959 2,946,666 2,930,741 2,899,651 7.69% QoQ % 0.48% 4.00% 2.04% 3.17% 0.54% 1.07% - Horiz. % 111.80% 111.26% 106.98% 104.84% 101.62% 101.07% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 77,549 62,039 - - 77,530 - QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.02% 80.02% 0.00% 0.00% 100.00%
Div Payout % - % - % 62.05 % 70.24 % - % - % 54.35 % - QoQ % 0.00% 0.00% -11.66% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 114.17% 129.24% 0.00% 0.00% 100.00%
Equity 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 3,241,677 3,226,079 3,101,999 3,039,959 2,946,666 2,930,741 2,899,651 7.69% QoQ % 0.48% 4.00% 2.04% 3.17% 0.54% 1.07% - Horiz. % 111.80% 111.26% 106.98% 104.84% 101.62% 101.07% 100.00%
NOSH 1,551,042 1,550,999 1,550,999 1,550,999 1,550,877 1,550,656 1,550,616 0.02% QoQ % 0.00% 0.00% 0.00% 0.01% 0.01% 0.00% - Horiz. % 100.03% 100.02% 100.02% 100.02% 100.02% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 11.48 % 11.01 % 11.77 % 9.52 % 10.39 % 11.66 % 15.27 % -17.28% QoQ % 4.27% -6.46% 23.63% -8.37% -10.89% -23.64% - Horiz. % 75.18% 72.10% 77.08% 62.34% 68.04% 76.36% 100.00%
ROE 3.28 % 3.32 % 4.03 % 2.91 % 3.18 % 3.51 % 4.92 % -23.63% QoQ % -1.20% -17.62% 38.49% -8.49% -9.40% -28.66% - Horiz. % 66.67% 67.48% 81.91% 59.15% 64.63% 71.34% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 63.08 66.40 71.65 64.08 61.39 59.86 62.58 0.53% QoQ % -5.00% -7.33% 11.81% 4.38% 2.56% -4.35% - Horiz. % 100.80% 106.10% 114.49% 102.40% 98.10% 95.65% 100.00%
EPS 6.85 6.91 8.06 5.70 6.04 6.63 9.20 -17.81% QoQ % -0.87% -14.27% 41.40% -5.63% -8.90% -27.93% - Horiz. % 74.46% 75.11% 87.61% 61.96% 65.65% 72.07% 100.00%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 80.00% 0.00% 0.00% 100.00%
NAPS 2.0900 2.0800 2.0000 1.9600 1.9000 1.8900 1.8700 7.68% QoQ % 0.48% 4.00% 2.04% 3.16% 0.53% 1.07% - Horiz. % 111.76% 111.23% 106.95% 104.81% 101.60% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 63.07 66.39 71.64 64.07 61.37 59.83 62.55 0.55% QoQ % -5.00% -7.33% 11.82% 4.40% 2.57% -4.35% - Horiz. % 100.83% 106.14% 114.53% 102.43% 98.11% 95.65% 100.00%
EPS 6.85 6.91 8.06 5.69 6.04 6.63 9.20 -17.81% QoQ % -0.87% -14.27% 41.65% -5.79% -8.90% -27.93% - Horiz. % 74.46% 75.11% 87.61% 61.85% 65.65% 72.07% 100.00%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 80.00% 0.00% 0.00% 100.00%
NAPS 2.0897 2.0796 1.9997 1.9597 1.8995 1.8893 1.8692 7.70% QoQ % 0.49% 4.00% 2.04% 3.17% 0.54% 1.08% - Horiz. % 111.80% 111.26% 106.98% 104.84% 101.62% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 3.5300 3.2600 3.4300 3.8100 4.5900 4.6600 4.1800 -
P/RPS 5.60 4.91 4.79 5.95 7.48 7.79 6.68 -11.06% QoQ % 14.05% 2.51% -19.50% -20.45% -3.98% 16.62% - Horiz. % 83.83% 73.50% 71.71% 89.07% 111.98% 116.62% 100.00%
P/EPS 51.51 47.18 42.56 66.90 75.98 70.24 45.44 8.69% QoQ % 9.18% 10.86% -36.38% -11.95% 8.17% 54.58% - Horiz. % 113.36% 103.83% 93.66% 147.23% 167.21% 154.58% 100.00%
EY 1.94 2.12 2.35 1.49 1.32 1.42 2.20 -8.02% QoQ % -8.49% -9.79% 57.72% 12.88% -7.04% -35.45% - Horiz. % 88.18% 96.36% 106.82% 67.73% 60.00% 64.55% 100.00%
DY 0.00 0.00 1.46 1.05 0.00 0.00 1.20 - QoQ % 0.00% 0.00% 39.05% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 121.67% 87.50% 0.00% 0.00% 100.00%
P/NAPS 1.69 1.57 1.72 1.94 2.42 2.47 2.24 -17.08% QoQ % 7.64% -8.72% -11.34% -19.83% -2.02% 10.27% - Horiz. % 75.45% 70.09% 76.79% 86.61% 108.04% 110.27% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 15/03/23 08/12/22 29/09/22 13/06/22 16/03/22 08/12/21 29/09/21 -
Price 3.5100 3.4000 3.5200 3.5000 3.9300 4.5800 4.5700 -
P/RPS 5.56 5.12 4.91 5.46 6.40 7.65 7.30 -16.56% QoQ % 8.59% 4.28% -10.07% -14.69% -16.34% 4.79% - Horiz. % 76.16% 70.14% 67.26% 74.79% 87.67% 104.79% 100.00%
P/EPS 51.22 49.20 43.68 61.46 65.06 69.04 49.67 2.06% QoQ % 4.11% 12.64% -28.93% -5.53% -5.76% 39.00% - Horiz. % 103.12% 99.05% 87.94% 123.74% 130.98% 139.00% 100.00%
EY 1.95 2.03 2.29 1.63 1.54 1.45 2.01 -1.99% QoQ % -3.94% -11.35% 40.49% 5.84% 6.21% -27.86% - Horiz. % 97.01% 101.00% 113.93% 81.09% 76.62% 72.14% 100.00%
DY 0.00 0.00 1.42 1.14 0.00 0.00 1.09 - QoQ % 0.00% 0.00% 24.56% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 130.28% 104.59% 0.00% 0.00% 100.00%
P/NAPS 1.68 1.63 1.76 1.79 2.07 2.42 2.44 -21.97% QoQ % 3.07% -7.39% -1.68% -13.53% -14.46% -0.82% - Horiz. % 68.85% 66.80% 72.13% 73.36% 84.84% 99.18% 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