[SCIENTX] QoQ Quarter Result on 2013-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 415,401 426,770 383,490 364,811 371,243 345,102 271,084 33.02% QoQ % -2.66% 11.29% 5.12% -1.73% 7.57% 27.30% - Horiz. % 153.24% 157.43% 141.47% 134.57% 136.95% 127.30% 100.00%
PBT 56,014 48,077 44,400 37,776 40,217 38,239 33,195 41.87% QoQ % 16.51% 8.28% 17.53% -6.07% 5.17% 15.20% - Horiz. % 168.74% 144.83% 133.76% 113.80% 121.15% 115.20% 100.00%
Tax -6,186 -10,912 -9,727 -7,941 -8,942 -8,292 -7,196 -9.62% QoQ % 43.31% -12.18% -22.49% 11.19% -7.84% -15.23% - Horiz. % 85.96% 151.64% 135.17% 110.35% 124.26% 115.23% 100.00%
NP 49,828 37,165 34,673 29,835 31,275 29,947 25,999 54.48% QoQ % 34.07% 7.19% 16.22% -4.60% 4.43% 15.19% - Horiz. % 191.65% 142.95% 133.36% 114.75% 120.29% 115.19% 100.00%
NP to SH 48,846 36,341 33,920 29,343 30,267 29,535 25,607 53.99% QoQ % 34.41% 7.14% 15.60% -3.05% 2.48% 15.34% - Horiz. % 190.75% 141.92% 132.46% 114.59% 118.20% 115.34% 100.00%
Tax Rate 11.04 % 22.70 % 21.91 % 21.02 % 22.23 % 21.68 % 21.68 % -36.31% QoQ % -51.37% 3.61% 4.23% -5.44% 2.54% 0.00% - Horiz. % 50.92% 104.70% 101.06% 96.96% 102.54% 100.00% 100.00%
Total Cost 365,573 389,605 348,817 334,976 339,968 315,155 245,085 30.64% QoQ % -6.17% 11.69% 4.13% -1.47% 7.87% 28.59% - Horiz. % 149.16% 158.97% 142.32% 136.68% 138.71% 128.59% 100.00%
Net Worth 712,015 685,679 650,096 636,833 621,534 585,107 556,860 17.86% QoQ % 3.84% 5.47% 2.08% 2.46% 6.23% 5.07% - Horiz. % 127.86% 123.13% 116.74% 114.36% 111.61% 105.07% 100.00%
Dividend 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 28,745 17,694 - - 41,581 15,057 - - QoQ % 62.45% 0.00% 0.00% 0.00% 176.14% 0.00% - Horiz. % 190.90% 117.51% 0.00% 0.00% 276.14% 100.00% -
Div Payout % 58.85 % 48.69 % - % - % 137.38 % 50.98 % - % - QoQ % 20.87% 0.00% 0.00% 0.00% 169.48% 0.00% - Horiz. % 115.44% 95.51% 0.00% 0.00% 269.48% 100.00% -
Equity 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 712,015 685,679 650,096 636,833 621,534 585,107 556,860 17.86% QoQ % 3.84% 5.47% 2.08% 2.46% 6.23% 5.07% - Horiz. % 127.86% 123.13% 116.74% 114.36% 111.61% 105.07% 100.00%
NOSH 221,122 221,186 221,121 221,122 218,850 215,112 215,004 1.89% QoQ % -0.03% 0.03% -0.00% 1.04% 1.74% 0.05% - Horiz. % 102.85% 102.88% 102.85% 102.85% 101.79% 100.05% 100.00%
Ratio Analysis 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 12.00 % 8.71 % 9.04 % 8.18 % 8.42 % 8.68 % 9.59 % 16.17% QoQ % 37.77% -3.65% 10.51% -2.85% -3.00% -9.49% - Horiz. % 125.13% 90.82% 94.26% 85.30% 87.80% 90.51% 100.00%
ROE 6.86 % 5.30 % 5.22 % 4.61 % 4.87 % 5.05 % 4.60 % 30.63% QoQ % 29.43% 1.53% 13.23% -5.34% -3.56% 9.78% - Horiz. % 149.13% 115.22% 113.48% 100.22% 105.87% 109.78% 100.00%
Per Share 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 187.86 192.95 173.43 164.98 169.63 160.43 126.08 30.55% QoQ % -2.64% 11.26% 5.12% -2.74% 5.73% 27.24% - Horiz. % 149.00% 153.04% 137.56% 130.85% 134.54% 127.24% 100.00%
EPS 22.09 16.43 15.34 13.27 13.83 13.73 11.91 51.13% QoQ % 34.45% 7.11% 15.60% -4.05% 0.73% 15.28% - Horiz. % 185.47% 137.95% 128.80% 111.42% 116.12% 115.28% 100.00%
DPS 13.00 8.00 0.00 0.00 19.00 7.00 0.00 - QoQ % 62.50% 0.00% 0.00% 0.00% 171.43% 0.00% - Horiz. % 185.71% 114.29% 0.00% 0.00% 271.43% 100.00% -
NAPS 3.2200 3.1000 2.9400 2.8800 2.8400 2.7200 2.5900 15.67% QoQ % 3.87% 5.44% 2.08% 1.41% 4.41% 5.02% - Horiz. % 124.32% 119.69% 113.51% 111.20% 109.65% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 26.78 27.51 24.72 23.52 23.93 22.25 17.48 33.00% QoQ % -2.65% 11.29% 5.10% -1.71% 7.55% 27.29% - Horiz. % 153.20% 157.38% 141.42% 134.55% 136.90% 127.29% 100.00%
EPS 3.15 2.34 2.19 1.89 1.95 1.90 1.65 54.07% QoQ % 34.62% 6.85% 15.87% -3.08% 2.63% 15.15% - Horiz. % 190.91% 141.82% 132.73% 114.55% 118.18% 115.15% 100.00%
DPS 1.85 1.14 0.00 0.00 2.68 0.97 0.00 - QoQ % 62.28% 0.00% 0.00% 0.00% 176.29% 0.00% - Horiz. % 190.72% 117.53% 0.00% 0.00% 276.29% 100.00% -
NAPS 0.4590 0.4420 0.4191 0.4105 0.4007 0.3772 0.3590 17.85% QoQ % 3.85% 5.46% 2.10% 2.45% 6.23% 5.07% - Horiz. % 127.86% 123.12% 116.74% 114.35% 111.62% 105.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 5.6900 5.8000 5.0000 5.6300 5.2900 3.5800 3.0200 -
P/RPS 3.03 3.01 2.88 3.41 3.12 2.23 2.40 16.86% QoQ % 0.66% 4.51% -15.54% 9.29% 39.91% -7.08% - Horiz. % 126.25% 125.42% 120.00% 142.08% 130.00% 92.92% 100.00%
P/EPS 25.76 35.30 32.59 42.43 38.25 26.07 25.36 1.05% QoQ % -27.03% 8.32% -23.19% 10.93% 46.72% 2.80% - Horiz. % 101.58% 139.20% 128.51% 167.31% 150.83% 102.80% 100.00%
EY 3.88 2.83 3.07 2.36 2.61 3.84 3.94 -1.02% QoQ % 37.10% -7.82% 30.08% -9.58% -32.03% -2.54% - Horiz. % 98.48% 71.83% 77.92% 59.90% 66.24% 97.46% 100.00%
DY 2.28 1.38 0.00 0.00 3.59 1.96 0.00 - QoQ % 65.22% 0.00% 0.00% 0.00% 83.16% 0.00% - Horiz. % 116.33% 70.41% 0.00% 0.00% 183.16% 100.00% -
P/NAPS 1.77 1.87 1.70 1.95 1.86 1.32 1.17 31.88% QoQ % -5.35% 10.00% -12.82% 4.84% 40.91% 12.82% - Horiz. % 151.28% 159.83% 145.30% 166.67% 158.97% 112.82% 100.00%
Price Multiplier on Announcement Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 19/06/14 20/03/14 17/12/13 26/09/13 25/06/13 27/03/13 -
Price 6.9500 5.8100 5.9200 5.6100 5.4600 5.0400 3.8100 -
P/RPS 3.70 3.01 3.41 3.40 3.22 3.14 3.02 14.54% QoQ % 22.92% -11.73% 0.29% 5.59% 2.55% 3.97% - Horiz. % 122.52% 99.67% 112.91% 112.58% 106.62% 103.97% 100.00%
P/EPS 31.46 35.36 38.59 42.28 39.48 36.71 31.99 -1.11% QoQ % -11.03% -8.37% -8.73% 7.09% 7.55% 14.75% - Horiz. % 98.34% 110.53% 120.63% 132.17% 123.41% 114.75% 100.00%
EY 3.18 2.83 2.59 2.37 2.53 2.72 3.13 1.07% QoQ % 12.37% 9.27% 9.28% -6.32% -6.99% -13.10% - Horiz. % 101.60% 90.42% 82.75% 75.72% 80.83% 86.90% 100.00%
DY 1.87 1.38 0.00 0.00 3.48 1.39 0.00 - QoQ % 35.51% 0.00% 0.00% 0.00% 150.36% 0.00% - Horiz. % 134.53% 99.28% 0.00% 0.00% 250.36% 100.00% -
P/NAPS 2.16 1.87 2.01 1.95 1.92 1.85 1.47 29.34% QoQ % 15.51% -6.97% 3.08% 1.56% 3.78% 25.85% - Horiz. % 146.94% 127.21% 136.73% 132.65% 130.61% 125.85% 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 Q1 FY2014 Announcement.pdf 
