[SCIENTX] QoQ Quarter Result on 2018-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 713,639 733,154 600,179 634,752 658,682 646,065 636,154 7.94% QoQ % -2.66% 22.16% -5.45% -3.63% 1.95% 1.56% - Horiz. % 112.18% 115.25% 94.34% 99.78% 103.54% 101.56% 100.00%
PBT 72,538 106,897 76,818 85,377 92,566 84,283 85,440 -10.31% QoQ % -32.14% 39.16% -10.02% -7.77% 9.83% -1.35% - Horiz. % 84.90% 125.11% 89.91% 99.93% 108.34% 98.65% 100.00%
Tax -17,196 -17,664 -14,320 -16,469 -19,171 -11,069 -18,019 -3.06% QoQ % 2.65% -23.35% 13.05% 14.09% -73.20% 38.57% - Horiz. % 95.43% 98.03% 79.47% 91.40% 106.39% 61.43% 100.00%
NP 55,342 89,233 62,498 68,908 73,395 73,214 67,421 -12.30% QoQ % -37.98% 42.78% -9.30% -6.11% 0.25% 8.59% - Horiz. % 82.08% 132.35% 92.70% 102.21% 108.86% 108.59% 100.00%
NP to SH 53,666 88,287 61,136 67,981 72,402 72,127 66,497 -13.28% QoQ % -39.21% 44.41% -10.07% -6.11% 0.38% 8.47% - Horiz. % 80.70% 132.77% 91.94% 102.23% 108.88% 108.47% 100.00%
Tax Rate 23.71 % 16.52 % 18.64 % 19.29 % 20.71 % 13.13 % 21.09 % 8.10% QoQ % 43.52% -11.37% -3.37% -6.86% 57.73% -37.74% - Horiz. % 112.42% 78.33% 88.38% 91.47% 98.20% 62.26% 100.00%
Total Cost 658,297 643,921 537,681 565,844 585,287 572,851 568,733 10.21% QoQ % 2.23% 19.76% -4.98% -3.32% 2.17% 0.72% - Horiz. % 115.75% 113.22% 94.54% 99.49% 102.91% 100.72% 100.00%
Net Worth 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 1,340,141 22.73% QoQ % 3.32% 2.85% 4.90% 1.89% 5.13% 13.97% - Horiz. % 136.08% 131.70% 128.06% 122.08% 119.82% 113.97% 100.00%
Dividend 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 48,892 48,892 - - 48,029 27,823 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 72.63% - Horiz. % 0.00% 175.73% 175.73% 0.00% 0.00% 172.63% 100.00%
Div Payout % - % 55.38 % 79.97 % - % - % 66.59 % 41.84 % - QoQ % 0.00% -30.75% 0.00% 0.00% 0.00% 59.15% - Horiz. % 0.00% 132.36% 191.13% 0.00% 0.00% 159.15% 100.00%
Equity 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,823,695 1,765,024 1,716,132 1,635,984 1,605,708 1,527,344 1,340,141 22.73% QoQ % 3.32% 2.85% 4.90% 1.89% 5.13% 13.97% - Horiz. % 136.08% 131.70% 128.06% 122.08% 119.82% 113.97% 100.00%
NOSH 488,926 488,926 488,926 484,019 483,647 480,297 463,716 3.58% QoQ % 0.00% 0.00% 1.01% 0.08% 0.70% 3.58% - Horiz. % 105.44% 105.44% 105.44% 104.38% 104.30% 103.58% 100.00%
Ratio Analysis 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 7.75 % 12.17 % 10.41 % 10.86 % 11.14 % 11.33 % 10.60 % -18.80% QoQ % -36.32% 16.91% -4.14% -2.51% -1.68% 6.89% - Horiz. % 73.11% 114.81% 98.21% 102.45% 105.09% 106.89% 100.00%
ROE 2.94 % 5.00 % 3.56 % 4.16 % 4.51 % 4.72 % 4.96 % -29.37% QoQ % -41.20% 40.45% -14.42% -7.76% -4.45% -4.84% - Horiz. % 59.27% 100.81% 71.77% 83.87% 90.93% 95.16% 100.00%
Per Share 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 145.96 149.95 122.75 131.14 136.19 134.51 137.19 4.21% QoQ % -2.66% 22.16% -6.40% -3.71% 1.25% -1.95% - Horiz. % 106.39% 109.30% 89.47% 95.59% 99.27% 98.05% 100.00%
EPS 10.98 18.06 12.50 14.05 14.97 15.02 14.34 -16.26% QoQ % -39.20% 44.48% -11.03% -6.15% -0.33% 4.74% - Horiz. % 76.57% 125.94% 87.17% 97.98% 104.39% 104.74% 100.00%
DPS 0.00 10.00 10.00 0.00 0.00 10.00 6.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% - Horiz. % 0.00% 166.67% 166.67% 0.00% 0.00% 166.67% 100.00%
NAPS 3.7300 3.6100 3.5100 3.3800 3.3200 3.1800 2.8900 18.49% QoQ % 3.32% 2.85% 3.85% 1.81% 4.40% 10.03% - Horiz. % 129.07% 124.91% 121.45% 116.96% 114.88% 110.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 46.00 47.26 38.69 40.92 42.46 41.65 41.01 7.93% QoQ % -2.67% 22.15% -5.45% -3.63% 1.94% 1.56% - Horiz. % 112.17% 115.24% 94.34% 99.78% 103.54% 101.56% 100.00%
EPS 3.46 5.69 3.94 4.38 4.67 4.65 4.29 -13.32% QoQ % -39.19% 44.42% -10.05% -6.21% 0.43% 8.39% - Horiz. % 80.65% 132.63% 91.84% 102.10% 108.86% 108.39% 100.00%
DPS 0.00 3.15 3.15 0.00 0.00 3.10 1.79 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 73.18% - Horiz. % 0.00% 175.98% 175.98% 0.00% 0.00% 173.18% 100.00%
NAPS 1.1756 1.1378 1.1063 1.0546 1.0351 0.9846 0.8639 22.73% QoQ % 3.32% 2.85% 4.90% 1.88% 5.13% 13.97% - Horiz. % 136.08% 131.71% 128.06% 122.07% 119.82% 113.97% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 8.5900 7.9000 7.6100 8.7500 8.9000 8.6600 8.2900 -
P/RPS 5.89 5.27 6.20 6.67 6.53 6.44 6.04 -1.66% QoQ % 11.76% -15.00% -7.05% 2.14% 1.40% 6.62% - Horiz. % 97.52% 87.25% 102.65% 110.43% 108.11% 106.62% 100.00%
P/EPS 78.26 43.75 60.86 62.30 59.45 57.67 57.81 22.31% QoQ % 78.88% -28.11% -2.31% 4.79% 3.09% -0.24% - Horiz. % 135.37% 75.68% 105.28% 107.77% 102.84% 99.76% 100.00%
EY 1.28 2.29 1.64 1.61 1.68 1.73 1.73 -18.15% QoQ % -44.10% 39.63% 1.86% -4.17% -2.89% 0.00% - Horiz. % 73.99% 132.37% 94.80% 93.06% 97.11% 100.00% 100.00%
DY 0.00 1.27 1.31 0.00 0.00 1.15 0.72 - QoQ % 0.00% -3.05% 0.00% 0.00% 0.00% 59.72% - Horiz. % 0.00% 176.39% 181.94% 0.00% 0.00% 159.72% 100.00%
P/NAPS 2.30 2.19 2.17 2.59 2.68 2.72 2.87 -13.69% QoQ % 5.02% 0.92% -16.22% -3.36% -1.47% -5.23% - Horiz. % 80.14% 76.31% 75.61% 90.24% 93.38% 94.77% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 28/12/18 20/09/18 20/06/18 22/03/18 06/12/17 19/09/17 20/06/17 -
Price 9.1500 8.5700 6.7100 8.0300 8.5800 8.6000 8.3700 -
P/RPS 6.27 5.72 5.47 6.12 6.30 6.39 6.10 1.84% QoQ % 9.62% 4.57% -10.62% -2.86% -1.41% 4.75% - Horiz. % 102.79% 93.77% 89.67% 100.33% 103.28% 104.75% 100.00%
P/EPS 83.36 47.46 53.66 57.17 57.31 57.27 58.37 26.74% QoQ % 75.64% -11.55% -6.14% -0.24% 0.07% -1.88% - Horiz. % 142.81% 81.31% 91.93% 97.94% 98.18% 98.12% 100.00%
EY 1.20 2.11 1.86 1.75 1.74 1.75 1.71 -20.98% QoQ % -43.13% 13.44% 6.29% 0.57% -0.57% 2.34% - Horiz. % 70.18% 123.39% 108.77% 102.34% 101.75% 102.34% 100.00%
DY 0.00 1.17 1.49 0.00 0.00 1.16 0.72 - QoQ % 0.00% -21.48% 0.00% 0.00% 0.00% 61.11% - Horiz. % 0.00% 162.50% 206.94% 0.00% 0.00% 161.11% 100.00%
P/NAPS 2.45 2.37 1.91 2.38 2.58 2.70 2.90 -10.61% QoQ % 3.38% 24.08% -19.75% -7.75% -4.44% -6.90% - Horiz. % 84.48% 81.72% 65.86% 82.07% 88.97% 93.10% 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 FY2018 Announcement.pdf 
