[SCIENTX] QoQ Quarter Result on 2019-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 877,365 938,765 828,457 766,585 713,639 733,154 600,179 28.72% QoQ % -6.54% 13.31% 8.07% 7.42% -2.66% 22.16% - Horiz. % 146.18% 156.41% 138.03% 127.73% 118.90% 122.16% 100.00%
PBT 115,844 176,573 101,433 100,044 72,538 106,897 76,818 31.41% QoQ % -34.39% 74.08% 1.39% 37.92% -32.14% 39.16% - Horiz. % 150.80% 229.86% 132.04% 130.24% 94.43% 139.16% 100.00%
Tax -28,397 -37,956 -25,252 -24,276 -17,196 -17,664 -14,320 57.64% QoQ % 25.18% -50.31% -4.02% -41.17% 2.65% -23.35% - Horiz. % 198.30% 265.06% 176.34% 169.53% 120.08% 123.35% 100.00%
NP 87,447 138,617 76,181 75,768 55,342 89,233 62,498 25.02% QoQ % -36.91% 81.96% 0.55% 36.91% -37.98% 42.78% - Horiz. % 139.92% 221.79% 121.89% 121.23% 88.55% 142.78% 100.00%
NP to SH 80,962 133,402 72,884 73,745 53,666 88,287 61,136 20.53% QoQ % -39.31% 83.03% -1.17% 37.41% -39.21% 44.41% - Horiz. % 132.43% 218.21% 119.22% 120.62% 87.78% 144.41% 100.00%
Tax Rate 24.51 % 21.50 % 24.90 % 24.27 % 23.71 % 16.52 % 18.64 % 19.96% QoQ % 14.00% -13.65% 2.60% 2.36% 43.52% -11.37% - Horiz. % 131.49% 115.34% 133.58% 130.20% 127.20% 88.63% 100.00%
Total Cost 789,918 800,148 752,276 690,817 658,297 643,921 537,681 29.14% QoQ % -1.28% 6.36% 8.90% 4.94% 2.23% 19.76% - Horiz. % 146.91% 148.81% 139.91% 128.48% 122.43% 119.76% 100.00%
Net Worth 2,308,371 2,225,929 2,123,822 1,843,805 1,823,695 1,765,024 1,716,132 21.79% QoQ % 3.70% 4.81% 15.19% 1.10% 3.32% 2.85% - Horiz. % 134.51% 129.71% 123.76% 107.44% 106.27% 102.85% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - 51,526 50,931 - - 48,892 48,892 - QoQ % 0.00% 1.17% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.39% 104.17% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % 38.62 % 69.88 % - % - % 55.38 % 79.97 % - QoQ % 0.00% -44.73% 0.00% 0.00% 0.00% -30.75% - Horiz. % 0.00% 48.29% 87.38% 0.00% 0.00% 69.25% 100.00%
Equity 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 2,308,371 2,225,929 2,123,822 1,843,805 1,823,695 1,765,024 1,716,132 21.79% QoQ % 3.70% 4.81% 15.19% 1.10% 3.32% 2.85% - Horiz. % 134.51% 129.71% 123.76% 107.44% 106.27% 102.85% 100.00%
NOSH 515,261 515,261 509,310 489,073 488,926 488,926 488,926 3.55% QoQ % 0.00% 1.17% 4.14% 0.03% 0.00% 0.00% - Horiz. % 105.39% 105.39% 104.17% 100.03% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 9.97 % 14.77 % 9.20 % 9.88 % 7.75 % 12.17 % 10.41 % -2.83% QoQ % -32.50% 60.54% -6.88% 27.48% -36.32% 16.91% - Horiz. % 95.77% 141.88% 88.38% 94.91% 74.45% 116.91% 100.00%
ROE 3.51 % 5.99 % 3.43 % 4.00 % 2.94 % 5.00 % 3.56 % -0.94% QoQ % -41.40% 74.64% -14.25% 36.05% -41.20% 40.45% - Horiz. % 98.60% 168.26% 96.35% 112.36% 82.58% 140.45% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 170.28 182.19 162.66 156.74 145.96 149.95 122.75 24.31% QoQ % -6.54% 12.01% 3.78% 7.39% -2.66% 22.16% - Horiz. % 138.72% 148.42% 132.51% 127.69% 118.91% 122.16% 100.00%
EPS 15.71 25.89 14.31 15.08 10.98 18.06 12.50 16.41% QoQ % -39.32% 80.92% -5.11% 37.34% -39.20% 44.48% - Horiz. % 125.68% 207.12% 114.48% 120.64% 87.84% 144.48% 100.00%
DPS 0.00 10.00 10.00 0.00 0.00 10.00 10.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% 100.00%
NAPS 4.4800 4.3200 4.1700 3.7700 3.7300 3.6100 3.5100 17.61% QoQ % 3.70% 3.60% 10.61% 1.07% 3.32% 2.85% - Horiz. % 127.64% 123.08% 118.80% 107.41% 106.27% 102.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 56.56 60.52 53.41 49.42 46.00 47.26 38.69 28.72% QoQ % -6.54% 13.31% 8.07% 7.43% -2.67% 22.15% - Horiz. % 146.19% 156.42% 138.05% 127.73% 118.89% 122.15% 100.00%
EPS 5.22 8.60 4.70 4.75 3.46 5.69 3.94 20.57% QoQ % -39.30% 82.98% -1.05% 37.28% -39.19% 44.42% - Horiz. % 132.49% 218.27% 119.29% 120.56% 87.82% 144.42% 100.00%
DPS 0.00 3.32 3.28 0.00 0.00 3.15 3.15 - QoQ % 0.00% 1.22% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.40% 104.13% 0.00% 0.00% 100.00% 100.00%
NAPS 1.4881 1.4349 1.3691 1.1886 1.1756 1.1378 1.1063 21.79% QoQ % 3.71% 4.81% 15.19% 1.11% 3.32% 2.85% - Horiz. % 134.51% 129.70% 123.75% 107.44% 106.26% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 9.2000 8.4200 8.5500 8.8000 8.5900 7.9000 7.6100 -
P/RPS 5.40 4.62 5.26 5.61 5.89 5.27 6.20 -8.78% QoQ % 16.88% -12.17% -6.24% -4.75% 11.76% -15.00% - Horiz. % 87.10% 74.52% 84.84% 90.48% 95.00% 85.00% 100.00%
P/EPS 58.55 32.52 59.75 58.36 78.26 43.75 60.86 -2.54% QoQ % 80.04% -45.57% 2.38% -25.43% 78.88% -28.11% - Horiz. % 96.20% 53.43% 98.18% 95.89% 128.59% 71.89% 100.00%
EY 1.71 3.07 1.67 1.71 1.28 2.29 1.64 2.82% QoQ % -44.30% 83.83% -2.34% 33.59% -44.10% 39.63% - Horiz. % 104.27% 187.20% 101.83% 104.27% 78.05% 139.63% 100.00%
DY 0.00 1.19 1.17 0.00 0.00 1.27 1.31 - QoQ % 0.00% 1.71% 0.00% 0.00% 0.00% -3.05% - Horiz. % 0.00% 90.84% 89.31% 0.00% 0.00% 96.95% 100.00%
P/NAPS 2.05 1.95 2.05 2.33 2.30 2.19 2.17 -3.71% QoQ % 5.13% -4.88% -12.02% 1.30% 5.02% 0.92% - Horiz. % 94.47% 89.86% 94.47% 107.37% 105.99% 100.92% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 17/12/19 26/09/19 26/06/19 19/03/19 28/12/18 20/09/18 20/06/18 -
Price 9.5300 8.9400 8.5600 8.4600 9.1500 8.5700 6.7100 -
P/RPS 5.60 4.91 5.26 5.40 6.27 5.72 5.47 1.57% QoQ % 14.05% -6.65% -2.59% -13.88% 9.62% 4.57% - Horiz. % 102.38% 89.76% 96.16% 98.72% 114.63% 104.57% 100.00%
P/EPS 60.65 34.53 59.82 56.11 83.36 47.46 53.66 8.48% QoQ % 75.64% -42.28% 6.61% -32.69% 75.64% -11.55% - Horiz. % 113.03% 64.35% 111.48% 104.57% 155.35% 88.45% 100.00%
EY 1.65 2.90 1.67 1.78 1.20 2.11 1.86 -7.66% QoQ % -43.10% 73.65% -6.18% 48.33% -43.13% 13.44% - Horiz. % 88.71% 155.91% 89.78% 95.70% 64.52% 113.44% 100.00%
DY 0.00 1.12 1.17 0.00 0.00 1.17 1.49 - QoQ % 0.00% -4.27% 0.00% 0.00% 0.00% -21.48% - Horiz. % 0.00% 75.17% 78.52% 0.00% 0.00% 78.52% 100.00%
P/NAPS 2.13 2.07 2.05 2.24 2.45 2.37 1.91 7.52% QoQ % 2.90% 0.98% -8.48% -8.57% 3.38% 24.08% - Horiz. % 111.52% 108.38% 107.33% 117.28% 128.27% 124.08% 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 FY2019 Announcement.pdf 
