[SCIENTX] QoQ Cumulative Quarter Result on 2020-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 802,259 3,518,601 2,563,972 1,791,743 877,365 3,247,446 2,308,681 -50.41% QoQ % -77.20% 37.23% 43.10% 104.22% -72.98% 40.66% - Horiz. % 34.75% 152.41% 111.06% 77.61% 38.00% 140.66% 100.00%
PBT 128,030 544,262 360,074 255,334 115,844 450,588 274,015 -39.65% QoQ % -76.48% 51.15% 41.02% 120.41% -74.29% 64.44% - Horiz. % 46.72% 198.62% 131.41% 93.18% 42.28% 164.44% 100.00%
Tax -28,141 -126,236 -90,849 -62,143 -28,397 -104,680 -66,724 -43.61% QoQ % 77.71% -38.95% -46.19% -118.84% 72.87% -56.89% - Horiz. % 42.18% 189.19% 136.16% 93.13% 42.56% 156.89% 100.00%
NP 99,889 418,026 269,225 193,191 87,447 345,908 207,291 -38.40% QoQ % -76.10% 55.27% 39.36% 120.92% -74.72% 66.87% - Horiz. % 48.19% 201.66% 129.88% 93.20% 42.19% 166.87% 100.00%
NP to SH 92,533 390,114 248,062 178,436 80,962 333,697 200,295 -40.10% QoQ % -76.28% 57.26% 39.02% 120.39% -75.74% 66.60% - Horiz. % 46.20% 194.77% 123.85% 89.09% 40.42% 166.60% 100.00%
Tax Rate 21.98 % 23.19 % 25.23 % 24.34 % 24.51 % 23.23 % 24.35 % -6.57% QoQ % -5.22% -8.09% 3.66% -0.69% 5.51% -4.60% - Horiz. % 90.27% 95.24% 103.61% 99.96% 100.66% 95.40% 100.00%
Total Cost 702,370 3,100,575 2,294,747 1,598,552 789,918 2,901,538 2,101,390 -51.68% QoQ % -77.35% 35.12% 43.55% 102.37% -72.78% 38.08% - Horiz. % 33.42% 147.55% 109.20% 76.07% 37.59% 138.08% 100.00%
Net Worth 2,658,038 2,563,907 2,434,938 2,356,091 2,308,371 2,225,929 2,123,822 16.06% QoQ % 3.67% 5.30% 3.35% 2.07% 3.70% 4.81% - Horiz. % 125.15% 120.72% 114.65% 110.94% 108.69% 104.81% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - 118,651 51,587 - - 103,052 50,931 - QoQ % 0.00% 130.00% 0.00% 0.00% 0.00% 102.34% - Horiz. % 0.00% 232.97% 101.29% 0.00% 0.00% 202.34% 100.00%
Div Payout % - % 30.41 % 20.80 % - % - % 30.88 % 25.43 % - QoQ % 0.00% 46.20% 0.00% 0.00% 0.00% 21.43% - Horiz. % 0.00% 119.58% 81.79% 0.00% 0.00% 121.43% 100.00%
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 2,658,038 2,563,907 2,434,938 2,356,091 2,308,371 2,225,929 2,123,822 16.06% QoQ % 3.67% 5.30% 3.35% 2.07% 3.70% 4.81% - Horiz. % 125.15% 120.72% 114.65% 110.94% 108.69% 104.81% 100.00%
NOSH 516,124 515,876 515,876 515,556 515,261 515,261 509,310 0.89% QoQ % 0.05% 0.00% 0.06% 0.06% 0.00% 1.17% - Horiz. % 101.34% 101.29% 101.29% 101.23% 101.17% 101.17% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 12.45 % 11.88 % 10.50 % 10.78 % 9.97 % 10.65 % 8.98 % 24.21% QoQ % 4.80% 13.14% -2.60% 8.12% -6.38% 18.60% - Horiz. % 138.64% 132.29% 116.93% 120.04% 111.02% 118.60% 100.00%
ROE 3.48 % 15.22 % 10.19 % 7.57 % 3.51 % 14.99 % 9.43 % -48.40% QoQ % -77.14% 49.36% 34.61% 115.67% -76.58% 58.96% - Horiz. % 36.90% 161.40% 108.06% 80.28% 37.22% 158.96% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 155.44 682.06 497.01 347.54 170.28 630.25 453.30 -50.85% QoQ % -77.21% 37.23% 43.01% 104.10% -72.98% 39.04% - Horiz. % 34.29% 150.47% 109.64% 76.67% 37.56% 139.04% 100.00%
EPS 17.93 75.66 48.11 34.62 15.71 66.66 40.41 -41.68% QoQ % -76.30% 57.26% 38.97% 120.37% -76.43% 64.96% - Horiz. % 44.37% 187.23% 119.05% 85.67% 38.88% 164.96% 100.00%
DPS 0.00 23.00 10.00 0.00 0.00 20.00 10.00 - QoQ % 0.00% 130.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 230.00% 100.00% 0.00% 0.00% 200.00% 100.00%
NAPS 5.1500 4.9700 4.7200 4.5700 4.4800 4.3200 4.1700 15.04% QoQ % 3.62% 5.30% 3.28% 2.01% 3.70% 3.60% - Horiz. % 123.50% 119.18% 113.19% 109.59% 107.43% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,550,594 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 51.74 226.92 165.35 115.55 56.58 209.43 148.89 -50.41% QoQ % -77.20% 37.24% 43.10% 104.22% -72.98% 40.66% - Horiz. % 34.75% 152.41% 111.06% 77.61% 38.00% 140.66% 100.00%
EPS 5.97 25.16 16.00 11.51 5.22 21.52 12.92 -40.09% QoQ % -76.27% 57.25% 39.01% 120.50% -75.74% 66.56% - Horiz. % 46.21% 194.74% 123.84% 89.09% 40.40% 166.56% 100.00%
DPS 0.00 7.65 3.33 0.00 0.00 6.65 3.28 - QoQ % 0.00% 129.73% 0.00% 0.00% 0.00% 102.74% - Horiz. % 0.00% 233.23% 101.52% 0.00% 0.00% 202.74% 100.00%
NAPS 1.7142 1.6535 1.5703 1.5195 1.4887 1.4355 1.3697 16.05% QoQ % 3.67% 5.30% 3.34% 2.07% 3.71% 4.80% - Horiz. % 125.15% 120.72% 114.65% 110.94% 108.69% 104.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 11.8800 9.1000 8.3000 9.0500 9.2000 8.4200 8.5500 -
P/RPS 7.64 1.33 1.67 2.60 5.40 1.34 1.89 152.69% QoQ % 474.44% -20.36% -35.77% -51.85% 302.99% -29.10% - Horiz. % 404.23% 70.37% 88.36% 137.57% 285.71% 70.90% 100.00%
P/EPS 66.26 12.03 17.26 26.15 58.55 13.00 21.74 109.51% QoQ % 450.79% -30.30% -34.00% -55.34% 350.38% -40.20% - Horiz. % 304.78% 55.34% 79.39% 120.29% 269.32% 59.80% 100.00%
EY 1.51 8.31 5.79 3.82 1.71 7.69 4.60 -52.25% QoQ % -81.83% 43.52% 51.57% 123.39% -77.76% 67.17% - Horiz. % 32.83% 180.65% 125.87% 83.04% 37.17% 167.17% 100.00%
DY 0.00 2.53 1.20 0.00 0.00 2.38 1.17 - QoQ % 0.00% 110.83% 0.00% 0.00% 0.00% 103.42% - Horiz. % 0.00% 216.24% 102.56% 0.00% 0.00% 203.42% 100.00%
P/NAPS 2.31 1.83 1.76 1.98 2.05 1.95 2.05 8.25% QoQ % 26.23% 3.98% -11.11% -3.41% 5.13% -4.88% - Horiz. % 112.68% 89.27% 85.85% 96.59% 100.00% 95.12% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 17/12/20 18/09/20 23/06/20 11/03/20 17/12/19 26/09/19 26/06/19 -
Price 12.0200 9.5000 8.7700 8.9000 9.5300 8.9400 8.5600 -
P/RPS 7.73 1.39 1.76 2.56 5.60 1.42 1.89 154.66% QoQ % 456.12% -21.02% -31.25% -54.29% 294.37% -24.87% - Horiz. % 408.99% 73.54% 93.12% 135.45% 296.30% 75.13% 100.00%
P/EPS 67.04 12.56 18.24 25.71 60.65 13.80 21.77 110.95% QoQ % 433.76% -31.14% -29.05% -57.61% 339.49% -36.61% - Horiz. % 307.95% 57.69% 83.79% 118.10% 278.59% 63.39% 100.00%
EY 1.49 7.96 5.48 3.89 1.65 7.24 4.59 -52.61% QoQ % -81.28% 45.26% 40.87% 135.76% -77.21% 57.73% - Horiz. % 32.46% 173.42% 119.39% 84.75% 35.95% 157.73% 100.00%
DY 0.00 2.42 1.14 0.00 0.00 2.24 1.17 - QoQ % 0.00% 112.28% 0.00% 0.00% 0.00% 91.45% - Horiz. % 0.00% 206.84% 97.44% 0.00% 0.00% 191.45% 100.00%
P/NAPS 2.33 1.91 1.86 1.95 2.13 2.07 2.05 8.87% QoQ % 21.99% 2.69% -4.62% -8.45% 2.90% 0.98% - Horiz. % 113.66% 93.17% 90.73% 95.12% 103.90% 100.98% 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 Q3 FY2020 Announcement.pdf 
