[SCIENTX] QoQ Quarter Result on 2019-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 772,229 914,378 877,365 938,765 828,457 766,585 713,639 5.41% QoQ % -15.55% 4.22% -6.54% 13.31% 8.07% 7.42% - Horiz. % 108.21% 128.13% 122.94% 131.55% 116.09% 107.42% 100.00%
PBT 104,740 139,490 115,844 176,573 101,433 100,044 72,538 27.78% QoQ % -24.91% 20.41% -34.39% 74.08% 1.39% 37.92% - Horiz. % 144.39% 192.30% 159.70% 243.42% 139.83% 137.92% 100.00%
Tax -28,706 -33,746 -28,397 -37,956 -25,252 -24,276 -17,196 40.77% QoQ % 14.94% -18.84% 25.18% -50.31% -4.02% -41.17% - Horiz. % 166.93% 196.24% 165.14% 220.73% 146.85% 141.17% 100.00%
NP 76,034 105,744 87,447 138,617 76,181 75,768 55,342 23.61% QoQ % -28.10% 20.92% -36.91% 81.96% 0.55% 36.91% - Horiz. % 137.39% 191.07% 158.01% 250.47% 137.65% 136.91% 100.00%
NP to SH 69,626 97,474 80,962 133,402 72,884 73,745 53,666 18.97% QoQ % -28.57% 20.39% -39.31% 83.03% -1.17% 37.41% - Horiz. % 129.74% 181.63% 150.86% 248.58% 135.81% 137.41% 100.00%
Tax Rate 27.41 % 24.19 % 24.51 % 21.50 % 24.90 % 24.27 % 23.71 % 10.16% QoQ % 13.31% -1.31% 14.00% -13.65% 2.60% 2.36% - Horiz. % 115.61% 102.02% 103.37% 90.68% 105.02% 102.36% 100.00%
Total Cost 696,195 808,634 789,918 800,148 752,276 690,817 658,297 3.81% QoQ % -13.90% 2.37% -1.28% 6.36% 8.90% 4.94% - Horiz. % 105.76% 122.84% 119.99% 121.55% 114.28% 104.94% 100.00%
Net Worth 2,434,938 2,356,091 2,308,371 2,225,929 2,123,822 1,843,805 1,823,695 21.27% QoQ % 3.35% 2.07% 3.70% 4.81% 15.19% 1.10% - Horiz. % 133.52% 129.19% 126.58% 122.06% 116.46% 101.10% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 51,587 - - 51,526 50,931 - - - QoQ % 0.00% 0.00% 0.00% 1.17% 0.00% 0.00% - Horiz. % 101.29% 0.00% 0.00% 101.17% 100.00% - -
Div Payout % 74.09 % - % - % 38.62 % 69.88 % - % - % - QoQ % 0.00% 0.00% 0.00% -44.73% 0.00% 0.00% - Horiz. % 106.02% 0.00% 0.00% 55.27% 100.00% - -
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 2,434,938 2,356,091 2,308,371 2,225,929 2,123,822 1,843,805 1,823,695 21.27% QoQ % 3.35% 2.07% 3.70% 4.81% 15.19% 1.10% - Horiz. % 133.52% 129.19% 126.58% 122.06% 116.46% 101.10% 100.00%
NOSH 515,876 515,556 515,261 515,261 509,310 489,073 488,926 3.65% QoQ % 0.06% 0.06% 0.00% 1.17% 4.14% 0.03% - Horiz. % 105.51% 105.45% 105.39% 105.39% 104.17% 100.03% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 9.85 % 11.56 % 9.97 % 14.77 % 9.20 % 9.88 % 7.75 % 17.35% QoQ % -14.79% 15.95% -32.50% 60.54% -6.88% 27.48% - Horiz. % 127.10% 149.16% 128.65% 190.58% 118.71% 127.48% 100.00%
ROE 2.86 % 4.14 % 3.51 % 5.99 % 3.43 % 4.00 % 2.94 % -1.82% QoQ % -30.92% 17.95% -41.40% 74.64% -14.25% 36.05% - Horiz. % 97.28% 140.82% 119.39% 203.74% 116.67% 136.05% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 149.69 177.36 170.28 182.19 162.66 156.74 145.96 1.70% QoQ % -15.60% 4.16% -6.54% 12.01% 3.78% 7.39% - Horiz. % 102.56% 121.51% 116.66% 124.82% 111.44% 107.39% 100.00%
EPS 13.50 18.91 15.71 25.89 14.31 15.08 10.98 14.78% QoQ % -28.61% 20.37% -39.32% 80.92% -5.11% 37.34% - Horiz. % 122.95% 172.22% 143.08% 235.79% 130.33% 137.34% 100.00%
DPS 10.00 0.00 0.00 10.00 10.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 4.7200 4.5700 4.4800 4.3200 4.1700 3.7700 3.7300 17.01% QoQ % 3.28% 2.01% 3.70% 3.60% 10.61% 1.07% - Horiz. % 126.54% 122.52% 120.11% 115.82% 111.80% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 49.78 58.94 56.56 60.52 53.41 49.42 46.00 5.41% QoQ % -15.54% 4.21% -6.54% 13.31% 8.07% 7.43% - Horiz. % 108.22% 128.13% 122.96% 131.57% 116.11% 107.43% 100.00%
EPS 4.49 6.28 5.22 8.60 4.70 4.75 3.46 18.99% QoQ % -28.50% 20.31% -39.30% 82.98% -1.05% 37.28% - Horiz. % 129.77% 181.50% 150.87% 248.55% 135.84% 137.28% 100.00%
DPS 3.33 0.00 0.00 3.32 3.28 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 1.22% 0.00% 0.00% - Horiz. % 101.52% 0.00% 0.00% 101.22% 100.00% - -
NAPS 1.5696 1.5188 1.4881 1.4349 1.3691 1.1886 1.1756 21.27% QoQ % 3.34% 2.06% 3.71% 4.81% 15.19% 1.11% - Horiz. % 133.51% 129.19% 126.58% 122.06% 116.46% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 8.3000 9.0500 9.2000 8.4200 8.5500 8.8000 8.5900 -
P/RPS 5.54 5.10 5.40 4.62 5.26 5.61 5.89 -4.01% QoQ % 8.63% -5.56% 16.88% -12.17% -6.24% -4.75% - Horiz. % 94.06% 86.59% 91.68% 78.44% 89.30% 95.25% 100.00%
P/EPS 61.50 47.87 58.55 32.52 59.75 58.36 78.26 -14.85% QoQ % 28.47% -18.24% 80.04% -45.57% 2.38% -25.43% - Horiz. % 78.58% 61.17% 74.81% 41.55% 76.35% 74.57% 100.00%
EY 1.63 2.09 1.71 3.07 1.67 1.71 1.28 17.50% QoQ % -22.01% 22.22% -44.30% 83.83% -2.34% 33.59% - Horiz. % 127.34% 163.28% 133.59% 239.84% 130.47% 133.59% 100.00%
DY 1.20 0.00 0.00 1.19 1.17 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 1.71% 0.00% 0.00% - Horiz. % 102.56% 0.00% 0.00% 101.71% 100.00% - -
P/NAPS 1.76 1.98 2.05 1.95 2.05 2.33 2.30 -16.35% QoQ % -11.11% -3.41% 5.13% -4.88% -12.02% 1.30% - Horiz. % 76.52% 86.09% 89.13% 84.78% 89.13% 101.30% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 23/06/20 11/03/20 17/12/19 26/09/19 26/06/19 19/03/19 28/12/18 -
Price 8.7700 8.9000 9.5300 8.9400 8.5600 8.4600 9.1500 -
P/RPS 5.86 5.02 5.60 4.91 5.26 5.40 6.27 -4.41% QoQ % 16.73% -10.36% 14.05% -6.65% -2.59% -13.88% - Horiz. % 93.46% 80.06% 89.31% 78.31% 83.89% 86.12% 100.00%
P/EPS 64.98 47.07 60.65 34.53 59.82 56.11 83.36 -15.31% QoQ % 38.05% -22.39% 75.64% -42.28% 6.61% -32.69% - Horiz. % 77.95% 56.47% 72.76% 41.42% 71.76% 67.31% 100.00%
EY 1.54 2.12 1.65 2.90 1.67 1.78 1.20 18.11% QoQ % -27.36% 28.48% -43.10% 73.65% -6.18% 48.33% - Horiz. % 128.33% 176.67% 137.50% 241.67% 139.17% 148.33% 100.00%
DY 1.14 0.00 0.00 1.12 1.17 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -4.27% 0.00% 0.00% - Horiz. % 97.44% 0.00% 0.00% 95.73% 100.00% - -
P/NAPS 1.86 1.95 2.13 2.07 2.05 2.24 2.45 -16.79% QoQ % -4.62% -8.45% 2.90% 0.98% -8.48% -8.57% - Horiz. % 75.92% 79.59% 86.94% 84.49% 83.67% 91.43% 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 Q4 FY2019 Announcement.pdf 
