[SCIENTX] QoQ Cumulative Quarter Result on 2019-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 3,247,446 2,308,681 1,480,224 713,639 2,626,767 1,893,613 -40.04% QoQ % -72.98% 40.66% 55.97% 107.42% -72.83% 38.72% - Horiz. % 46.33% 171.49% 121.92% 78.17% 37.69% 138.72% 100.00%
PBT 115,844 450,588 274,015 172,582 72,538 361,658 254,761 -40.78% QoQ % -74.29% 64.44% 58.77% 137.92% -79.94% 41.96% - Horiz. % 45.47% 176.87% 107.56% 67.74% 28.47% 141.96% 100.00%
Tax -28,397 -104,680 -66,724 -41,472 -17,196 -67,624 -49,960 -31.31% QoQ % 72.87% -56.89% -60.89% -141.17% 74.57% -35.36% - Horiz. % 56.84% 209.53% 133.55% 83.01% 34.42% 135.36% 100.00%
NP 87,447 345,908 207,291 131,110 55,342 294,034 204,801 -43.21% QoQ % -74.72% 66.87% 58.10% 136.91% -81.18% 43.57% - Horiz. % 42.70% 168.90% 101.22% 64.02% 27.02% 143.57% 100.00%
NP to SH 80,962 333,697 200,295 127,411 53,666 289,806 201,519 -45.46% QoQ % -75.74% 66.60% 57.20% 137.41% -81.48% 43.81% - Horiz. % 40.18% 165.59% 99.39% 63.23% 26.63% 143.81% 100.00%
Tax Rate 24.51 % 23.23 % 24.35 % 24.03 % 23.71 % 18.70 % 19.61 % 15.98% QoQ % 5.51% -4.60% 1.33% 1.35% 26.79% -4.64% - Horiz. % 124.99% 118.46% 124.17% 122.54% 120.91% 95.36% 100.00%
Total Cost 789,918 2,901,538 2,101,390 1,349,114 658,297 2,332,733 1,688,812 -39.66% QoQ % -72.78% 38.08% 55.76% 104.94% -71.78% 38.13% - Horiz. % 46.77% 171.81% 124.43% 79.89% 38.98% 138.13% 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 - 103,052 50,931 - - 97,785 48,892 - QoQ % 0.00% 102.34% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 210.77% 104.17% 0.00% 0.00% 200.00% 100.00%
Div Payout % - % 30.88 % 25.43 % - % - % 33.74 % 24.26 % - QoQ % 0.00% 21.43% 0.00% 0.00% 0.00% 39.08% - Horiz. % 0.00% 127.29% 104.82% 0.00% 0.00% 139.08% 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 % 10.65 % 8.98 % 8.86 % 7.75 % 11.19 % 10.82 % -5.29% QoQ % -6.38% 18.60% 1.35% 14.32% -30.74% 3.42% - Horiz. % 92.14% 98.43% 82.99% 81.89% 71.63% 103.42% 100.00%
ROE 3.51 % 14.99 % 9.43 % 6.91 % 2.94 % 16.42 % 11.74 % -55.19% QoQ % -76.58% 58.96% 36.47% 135.03% -82.10% 39.86% - Horiz. % 29.90% 127.68% 80.32% 58.86% 25.04% 139.86% 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 170.28 630.25 453.30 302.66 145.96 537.25 387.30 -42.09% QoQ % -72.98% 39.04% 49.77% 107.36% -72.83% 38.72% - Horiz. % 43.97% 162.73% 117.04% 78.15% 37.69% 138.72% 100.00%
EPS 15.71 66.66 40.41 26.06 10.98 59.59 41.51 -47.59% QoQ % -76.43% 64.96% 55.07% 137.34% -81.57% 43.56% - Horiz. % 37.85% 160.59% 97.35% 62.78% 26.45% 143.56% 100.00%
DPS 0.00 20.00 10.00 0.00 0.00 20.00 10.00 - QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 200.00% 100.00% 0.00% 0.00% 200.00% 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 - 1,550,594 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 56.58 209.43 148.89 95.46 46.02 169.40 122.12 -40.04% QoQ % -72.98% 40.66% 55.97% 107.43% -72.83% 38.72% - Horiz. % 46.33% 171.50% 121.92% 78.17% 37.68% 138.72% 100.00%
EPS 5.22 21.52 12.92 8.22 3.46 18.69 13.00 -45.48% QoQ % -75.74% 66.56% 57.18% 137.57% -81.49% 43.77% - Horiz. % 40.15% 165.54% 99.38% 63.23% 26.62% 143.77% 100.00%
DPS 0.00 6.65 3.28 0.00 0.00 6.31 3.15 - QoQ % 0.00% 102.74% 0.00% 0.00% 0.00% 100.32% - Horiz. % 0.00% 211.11% 104.13% 0.00% 0.00% 200.32% 100.00%
NAPS 1.4887 1.4355 1.3697 1.1891 1.1761 1.1383 1.1068 21.78% QoQ % 3.71% 4.80% 15.19% 1.11% 3.32% 2.85% - Horiz. % 134.50% 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 1.34 1.89 2.91 5.89 1.47 1.96 96.17% QoQ % 302.99% -29.10% -35.05% -50.59% 300.68% -25.00% - Horiz. % 275.51% 68.37% 96.43% 148.47% 300.51% 75.00% 100.00%
P/EPS 58.55 13.00 21.74 33.78 78.26 13.33 18.46 115.42% QoQ % 350.38% -40.20% -35.64% -56.84% 487.10% -27.79% - Horiz. % 317.17% 70.42% 117.77% 182.99% 423.94% 72.21% 100.00%
EY 1.71 7.69 4.60 2.96 1.28 7.50 5.42 -53.56% QoQ % -77.76% 67.17% 55.41% 131.25% -82.93% 38.38% - Horiz. % 31.55% 141.88% 84.87% 54.61% 23.62% 138.38% 100.00%
DY 0.00 2.38 1.17 0.00 0.00 2.53 1.31 - QoQ % 0.00% 103.42% 0.00% 0.00% 0.00% 93.13% - Horiz. % 0.00% 181.68% 89.31% 0.00% 0.00% 193.13% 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 1.42 1.89 2.80 6.27 1.60 1.73 118.36% QoQ % 294.37% -24.87% -32.50% -55.34% 291.88% -7.51% - Horiz. % 323.70% 82.08% 109.25% 161.85% 362.43% 92.49% 100.00%
P/EPS 60.65 13.80 21.77 32.47 83.36 14.46 16.28 139.74% QoQ % 339.49% -36.61% -32.95% -61.05% 476.49% -11.18% - Horiz. % 372.54% 84.77% 133.72% 199.45% 512.04% 88.82% 100.00%
EY 1.65 7.24 4.59 3.08 1.20 6.92 6.14 -58.26% QoQ % -77.21% 57.73% 49.03% 156.67% -82.66% 12.70% - Horiz. % 26.87% 117.92% 74.76% 50.16% 19.54% 112.70% 100.00%
DY 0.00 2.24 1.17 0.00 0.00 2.33 1.49 - QoQ % 0.00% 91.45% 0.00% 0.00% 0.00% 56.38% - Horiz. % 0.00% 150.34% 78.52% 0.00% 0.00% 156.38% 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 
