[SCIENTX] QoQ Quarter Result on 2018-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 938,765 828,457 766,585 713,639 733,154 600,179 634,752 29.90% QoQ % 13.31% 8.07% 7.42% -2.66% 22.16% -5.45% - Horiz. % 147.89% 130.52% 120.77% 112.43% 115.50% 94.55% 100.00%
PBT 176,573 101,433 100,044 72,538 106,897 76,818 85,377 62.54% QoQ % 74.08% 1.39% 37.92% -32.14% 39.16% -10.02% - Horiz. % 206.82% 118.81% 117.18% 84.96% 125.21% 89.98% 100.00%
Tax -37,956 -25,252 -24,276 -17,196 -17,664 -14,320 -16,469 74.75% QoQ % -50.31% -4.02% -41.17% 2.65% -23.35% 13.05% - Horiz. % 230.47% 153.33% 147.40% 104.41% 107.26% 86.95% 100.00%
NP 138,617 76,181 75,768 55,342 89,233 62,498 68,908 59.56% QoQ % 81.96% 0.55% 36.91% -37.98% 42.78% -9.30% - Horiz. % 201.16% 110.55% 109.96% 80.31% 129.50% 90.70% 100.00%
NP to SH 133,402 72,884 73,745 53,666 88,287 61,136 67,981 56.93% QoQ % 83.03% -1.17% 37.41% -39.21% 44.41% -10.07% - Horiz. % 196.23% 107.21% 108.48% 78.94% 129.87% 89.93% 100.00%
Tax Rate 21.50 % 24.90 % 24.27 % 23.71 % 16.52 % 18.64 % 19.29 % 7.52% QoQ % -13.65% 2.60% 2.36% 43.52% -11.37% -3.37% - Horiz. % 111.46% 129.08% 125.82% 122.91% 85.64% 96.63% 100.00%
Total Cost 800,148 752,276 690,817 658,297 643,921 537,681 565,844 26.06% QoQ % 6.36% 8.90% 4.94% 2.23% 19.76% -4.98% - Horiz. % 141.41% 132.95% 122.09% 116.34% 113.80% 95.02% 100.00%
Net Worth 2,225,929 2,123,822 1,843,805 1,823,695 1,765,024 1,716,132 1,635,984 22.86% QoQ % 4.81% 15.19% 1.10% 3.32% 2.85% 4.90% - Horiz. % 136.06% 129.82% 112.70% 111.47% 107.89% 104.90% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 51,526 50,931 - - 48,892 48,892 - - QoQ % 1.17% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.39% 104.17% 0.00% 0.00% 100.00% 100.00% -
Div Payout % 38.62 % 69.88 % - % - % 55.38 % 79.97 % - % - QoQ % -44.73% 0.00% 0.00% 0.00% -30.75% 0.00% - Horiz. % 48.29% 87.38% 0.00% 0.00% 69.25% 100.00% -
Equity 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 2,225,929 2,123,822 1,843,805 1,823,695 1,765,024 1,716,132 1,635,984 22.86% QoQ % 4.81% 15.19% 1.10% 3.32% 2.85% 4.90% - Horiz. % 136.06% 129.82% 112.70% 111.47% 107.89% 104.90% 100.00%
NOSH 515,261 509,310 489,073 488,926 488,926 488,926 484,019 4.27% QoQ % 1.17% 4.14% 0.03% 0.00% 0.00% 1.01% - Horiz. % 106.45% 105.23% 101.04% 101.01% 101.01% 101.01% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 14.77 % 9.20 % 9.88 % 7.75 % 12.17 % 10.41 % 10.86 % 22.82% QoQ % 60.54% -6.88% 27.48% -36.32% 16.91% -4.14% - Horiz. % 136.00% 84.71% 90.98% 71.36% 112.06% 95.86% 100.00%
ROE 5.99 % 3.43 % 4.00 % 2.94 % 5.00 % 3.56 % 4.16 % 27.60% QoQ % 74.64% -14.25% 36.05% -41.20% 40.45% -14.42% - Horiz. % 143.99% 82.45% 96.15% 70.67% 120.19% 85.58% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 182.19 162.66 156.74 145.96 149.95 122.75 131.14 24.58% QoQ % 12.01% 3.78% 7.39% -2.66% 22.16% -6.40% - Horiz. % 138.93% 124.04% 119.52% 111.30% 114.34% 93.60% 100.00%
EPS 25.89 14.31 15.08 10.98 18.06 12.50 14.05 50.47% QoQ % 80.92% -5.11% 37.34% -39.20% 44.48% -11.03% - Horiz. % 184.27% 101.85% 107.33% 78.15% 128.54% 88.97% 100.00%
DPS 10.00 10.00 0.00 0.00 10.00 10.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 4.3200 4.1700 3.7700 3.7300 3.6100 3.5100 3.3800 17.83% QoQ % 3.60% 10.61% 1.07% 3.32% 2.85% 3.85% - Horiz. % 127.81% 123.37% 111.54% 110.36% 106.80% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 60.52 53.41 49.42 46.00 47.26 38.69 40.92 29.90% QoQ % 13.31% 8.07% 7.43% -2.67% 22.15% -5.45% - Horiz. % 147.90% 130.52% 120.77% 112.41% 115.49% 94.55% 100.00%
EPS 8.60 4.70 4.75 3.46 5.69 3.94 4.38 57.00% QoQ % 82.98% -1.05% 37.28% -39.19% 44.42% -10.05% - Horiz. % 196.35% 107.31% 108.45% 79.00% 129.91% 89.95% 100.00%
DPS 3.32 3.28 0.00 0.00 3.15 3.15 0.00 - QoQ % 1.22% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.40% 104.13% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.4349 1.3691 1.1886 1.1756 1.1378 1.1063 1.0546 22.86% QoQ % 4.81% 15.19% 1.11% 3.32% 2.85% 4.90% - Horiz. % 136.06% 129.82% 112.71% 111.47% 107.89% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 8.4200 8.5500 8.8000 8.5900 7.9000 7.6100 8.7500 -
P/RPS 4.62 5.26 5.61 5.89 5.27 6.20 6.67 -21.77% QoQ % -12.17% -6.24% -4.75% 11.76% -15.00% -7.05% - Horiz. % 69.27% 78.86% 84.11% 88.31% 79.01% 92.95% 100.00%
P/EPS 32.52 59.75 58.36 78.26 43.75 60.86 62.30 -35.25% QoQ % -45.57% 2.38% -25.43% 78.88% -28.11% -2.31% - Horiz. % 52.20% 95.91% 93.68% 125.62% 70.22% 97.69% 100.00%
EY 3.07 1.67 1.71 1.28 2.29 1.64 1.61 53.95% QoQ % 83.83% -2.34% 33.59% -44.10% 39.63% 1.86% - Horiz. % 190.68% 103.73% 106.21% 79.50% 142.24% 101.86% 100.00%
DY 1.19 1.17 0.00 0.00 1.27 1.31 0.00 - QoQ % 1.71% 0.00% 0.00% 0.00% -3.05% 0.00% - Horiz. % 90.84% 89.31% 0.00% 0.00% 96.95% 100.00% -
P/NAPS 1.95 2.05 2.33 2.30 2.19 2.17 2.59 -17.28% QoQ % -4.88% -12.02% 1.30% 5.02% 0.92% -16.22% - Horiz. % 75.29% 79.15% 89.96% 88.80% 84.56% 83.78% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 26/06/19 19/03/19 28/12/18 20/09/18 20/06/18 22/03/18 -
Price 8.9400 8.5600 8.4600 9.1500 8.5700 6.7100 8.0300 -
P/RPS 4.91 5.26 5.40 6.27 5.72 5.47 6.12 -13.69% QoQ % -6.65% -2.59% -13.88% 9.62% 4.57% -10.62% - Horiz. % 80.23% 85.95% 88.24% 102.45% 93.46% 89.38% 100.00%
P/EPS 34.53 59.82 56.11 83.36 47.46 53.66 57.17 -28.61% QoQ % -42.28% 6.61% -32.69% 75.64% -11.55% -6.14% - Horiz. % 60.40% 104.64% 98.15% 145.81% 83.02% 93.86% 100.00%
EY 2.90 1.67 1.78 1.20 2.11 1.86 1.75 40.17% QoQ % 73.65% -6.18% 48.33% -43.13% 13.44% 6.29% - Horiz. % 165.71% 95.43% 101.71% 68.57% 120.57% 106.29% 100.00%
DY 1.12 1.17 0.00 0.00 1.17 1.49 0.00 - QoQ % -4.27% 0.00% 0.00% 0.00% -21.48% 0.00% - Horiz. % 75.17% 78.52% 0.00% 0.00% 78.52% 100.00% -
P/NAPS 2.07 2.05 2.24 2.45 2.37 1.91 2.38 -8.91% QoQ % 0.98% -8.48% -8.57% 3.38% 24.08% -19.75% - Horiz. % 86.97% 86.13% 94.12% 102.94% 99.58% 80.25% 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 FY2019 Announcement.pdf 
