[SCIENTX] QoQ Quarter Result on 2016-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 534,684 561,057 543,896 545,429 550,598 452,498 455,250 11.26% QoQ % -4.70% 3.16% -0.28% -0.94% 21.68% -0.60% - Horiz. % 117.45% 123.24% 119.47% 119.81% 120.94% 99.40% 100.00%
PBT 66,413 69,908 75,791 79,853 80,780 76,996 56,505 11.32% QoQ % -5.00% -7.76% -5.09% -1.15% 4.91% 36.26% - Horiz. % 117.53% 123.72% 134.13% 141.32% 142.96% 136.26% 100.00%
Tax -13,426 -15,377 -13,160 -13,201 -18,027 -27,155 -12,555 4.55% QoQ % 12.69% -16.85% 0.31% 26.77% 33.61% -116.29% - Horiz. % 106.94% 122.48% 104.82% 105.15% 143.58% 216.29% 100.00%
NP 52,987 54,531 62,631 66,652 62,753 49,841 43,950 13.21% QoQ % -2.83% -12.93% -6.03% 6.21% 25.91% 13.40% - Horiz. % 120.56% 124.08% 142.51% 151.65% 142.78% 113.40% 100.00%
NP to SH 52,057 54,135 61,255 64,622 60,853 48,911 42,958 13.60% QoQ % -3.84% -11.62% -5.21% 6.19% 24.42% 13.86% - Horiz. % 121.18% 126.02% 142.59% 150.43% 141.66% 113.86% 100.00%
Tax Rate 20.22 % 22.00 % 17.36 % 16.53 % 22.32 % 35.27 % 22.22 % -6.07% QoQ % -8.09% 26.73% 5.02% -25.94% -36.72% 58.73% - Horiz. % 91.00% 99.01% 78.13% 74.39% 100.45% 158.73% 100.00%
Total Cost 481,697 506,526 481,265 478,777 487,845 402,657 411,300 11.05% QoQ % -4.90% 5.25% 0.52% -1.86% 21.16% -2.10% - Horiz. % 117.12% 123.15% 117.01% 116.41% 118.61% 97.90% 100.00%
Net Worth 1,227,846 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 27.50% QoQ % 4.48% 3.47% 8.72% 3.69% 6.99% 10.59% - Horiz. % 144.20% 138.01% 133.38% 122.68% 118.32% 110.59% 100.00%
Dividend 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - 22,997 27,366 - - 29,355 20,327 - QoQ % 0.00% -15.97% 0.00% 0.00% 0.00% 44.42% - Horiz. % 0.00% 113.13% 134.63% 0.00% 0.00% 144.42% 100.00%
Div Payout % - % 42.48 % 44.68 % - % - % 60.02 % 47.32 % - QoQ % 0.00% -4.92% 0.00% 0.00% 0.00% 26.84% - Horiz. % 0.00% 89.77% 94.42% 0.00% 0.00% 126.84% 100.00%
Equity 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,227,846 1,175,148 1,135,703 1,044,624 1,007,440 941,638 851,480 27.50% QoQ % 4.48% 3.47% 8.72% 3.69% 6.99% 10.59% - Horiz. % 144.20% 138.01% 133.38% 122.68% 118.32% 110.59% 100.00%
NOSH 459,867 229,970 228,052 226,109 225,883 225,812 225,856 60.30% QoQ % 99.97% 0.84% 0.86% 0.10% 0.03% -0.02% - Horiz. % 203.61% 101.82% 100.97% 100.11% 100.01% 99.98% 100.00%
Ratio Analysis 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 9.91 % 9.72 % 11.52 % 12.22 % 11.40 % 11.01 % 9.65 % 1.78% QoQ % 1.95% -15.63% -5.73% 7.19% 3.54% 14.09% - Horiz. % 102.69% 100.73% 119.38% 126.63% 118.13% 114.09% 100.00%
ROE 4.24 % 4.61 % 5.39 % 6.19 % 6.04 % 5.19 % 5.05 % -10.95% QoQ % -8.03% -14.47% -12.92% 2.48% 16.38% 2.77% - Horiz. % 83.96% 91.29% 106.73% 122.57% 119.60% 102.77% 100.00%
Per Share 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 116.27 243.97 238.50 241.22 243.75 200.39 201.57 -30.59% QoQ % -52.34% 2.29% -1.13% -1.04% 21.64% -0.59% - Horiz. % 57.68% 121.03% 118.32% 119.67% 120.93% 99.41% 100.00%
EPS 11.32 23.54 26.86 28.58 26.94 21.66 19.02 -29.13% QoQ % -51.91% -12.36% -6.02% 6.09% 24.38% 13.88% - Horiz. % 59.52% 123.76% 141.22% 150.26% 141.64% 113.88% 100.00%
DPS 0.00 10.00 12.00 0.00 0.00 13.00 9.00 - QoQ % 0.00% -16.67% 0.00% 0.00% 0.00% 44.44% - Horiz. % 0.00% 111.11% 133.33% 0.00% 0.00% 144.44% 100.00%
NAPS 2.6700 5.1100 4.9800 4.6200 4.4600 4.1700 3.7700 -20.46% QoQ % -47.75% 2.61% 7.79% 3.59% 6.95% 10.61% - Horiz. % 70.82% 135.54% 132.10% 122.55% 118.30% 110.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 34.47 36.17 35.06 35.16 35.49 29.17 29.35 11.26% QoQ % -4.70% 3.17% -0.28% -0.93% 21.67% -0.61% - Horiz. % 117.44% 123.24% 119.45% 119.80% 120.92% 99.39% 100.00%
EPS 3.36 3.49 3.95 4.17 3.92 3.15 2.77 13.67% QoQ % -3.72% -11.65% -5.28% 6.38% 24.44% 13.72% - Horiz. % 121.30% 125.99% 142.60% 150.54% 141.52% 113.72% 100.00%
DPS 0.00 1.48 1.76 0.00 0.00 1.89 1.31 - QoQ % 0.00% -15.91% 0.00% 0.00% 0.00% 44.27% - Horiz. % 0.00% 112.98% 134.35% 0.00% 0.00% 144.27% 100.00%
NAPS 0.7915 0.7575 0.7321 0.6734 0.6494 0.6070 0.5489 27.49% QoQ % 4.49% 3.47% 8.72% 3.70% 6.99% 10.58% - Horiz. % 144.20% 138.00% 133.38% 122.68% 118.31% 110.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 6.5200 12.7000 12.5000 10.5000 7.6600 7.1000 6.6500 -
P/RPS 5.61 5.21 5.24 4.35 3.14 3.54 3.30 42.21% QoQ % 7.68% -0.57% 20.46% 38.54% -11.30% 7.27% - Horiz. % 170.00% 157.88% 158.79% 131.82% 95.15% 107.27% 100.00%
P/EPS 57.60 53.95 46.54 36.74 28.43 32.78 34.96 39.29% QoQ % 6.77% 15.92% 26.67% 29.23% -13.27% -6.24% - Horiz. % 164.76% 154.32% 133.12% 105.09% 81.32% 93.76% 100.00%
EY 1.74 1.85 2.15 2.72 3.52 3.05 2.86 -28.09% QoQ % -5.95% -13.95% -20.96% -22.73% 15.41% 6.64% - Horiz. % 60.84% 64.69% 75.17% 95.10% 123.08% 106.64% 100.00%
DY 0.00 0.79 0.96 0.00 0.00 1.83 1.35 - QoQ % 0.00% -17.71% 0.00% 0.00% 0.00% 35.56% - Horiz. % 0.00% 58.52% 71.11% 0.00% 0.00% 135.56% 100.00%
P/NAPS 2.44 2.49 2.51 2.27 1.72 1.70 1.76 24.21% QoQ % -2.01% -0.80% 10.57% 31.98% 1.18% -3.41% - Horiz. % 138.64% 141.48% 142.61% 128.98% 97.73% 96.59% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 15/12/16 26/09/16 01/06/16 22/03/16 17/12/15 29/09/15 29/06/15 -
Price 6.9100 6.3000 13.0400 12.9400 9.1500 7.0500 6.7600 -
P/RPS 5.94 2.58 5.47 5.36 3.75 3.52 3.35 46.24% QoQ % 130.23% -52.83% 2.05% 42.93% 6.53% 5.07% - Horiz. % 177.31% 77.01% 163.28% 160.00% 111.94% 105.07% 100.00%
P/EPS 61.04 26.76 48.55 45.28 33.96 32.55 35.54 43.18% QoQ % 128.10% -44.88% 7.22% 33.33% 4.33% -8.41% - Horiz. % 171.75% 75.30% 136.61% 127.41% 95.55% 91.59% 100.00%
EY 1.64 3.74 2.06 2.21 2.94 3.07 2.81 -30.05% QoQ % -56.15% 81.55% -6.79% -24.83% -4.23% 9.25% - Horiz. % 58.36% 133.10% 73.31% 78.65% 104.63% 109.25% 100.00%
DY 0.00 1.59 0.92 0.00 0.00 1.84 1.33 - QoQ % 0.00% 72.83% 0.00% 0.00% 0.00% 38.35% - Horiz. % 0.00% 119.55% 69.17% 0.00% 0.00% 138.35% 100.00%
P/NAPS 2.59 1.23 2.62 2.80 2.05 1.69 1.79 27.78% QoQ % 110.57% -53.05% -6.43% 36.59% 21.30% -5.59% - Horiz. % 144.69% 68.72% 146.37% 156.42% 114.53% 94.41% 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 Q2 FY2016 Announcement.pdf 
