[SCOPE] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 82.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 23,876 27,842 28,836 26,792 26,757 25,812 25,288 -3.75%
PBT 2,436 4,626 4,360 5,261 4,022 3,920 4,120 -29.53%
Tax -420 -602 -616 -109 -1,198 -1,222 -700 -28.84%
NP 2,016 4,024 3,744 5,152 2,824 2,698 3,420 -29.67%
-
NP to SH 2,016 4,024 3,744 5,152 2,824 2,698 3,420 -29.67%
-
Tax Rate 17.24% 13.01% 14.13% 2.07% 29.79% 31.17% 16.99% -
Total Cost 21,860 23,818 25,092 21,640 23,933 23,114 21,868 -0.02%
-
Net Worth 39,564 41,246 40,425 35,562 30,807 27,527 2,289 567.34%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 39,564 41,246 40,425 35,562 30,807 27,527 2,289 567.34%
NOSH 251,999 251,499 252,972 227,964 213,939 195,507 18,586 467.70%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.44% 14.45% 12.98% 19.23% 10.55% 10.45% 13.52% -
ROE 5.10% 9.76% 9.26% 14.49% 9.17% 9.80% 149.35% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.47 11.07 11.40 11.75 12.51 13.20 136.05 -83.05%
EPS 0.80 1.60 1.48 2.26 1.32 1.38 18.40 -87.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.164 0.1598 0.156 0.144 0.1408 0.1232 17.52%
Adjusted Per Share Value based on latest NOSH - 250,743
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.07 2.41 2.50 2.32 2.32 2.24 2.19 -3.68%
EPS 0.17 0.35 0.32 0.45 0.24 0.23 0.30 -31.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0357 0.035 0.0308 0.0267 0.0238 0.002 563.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.18 0.23 0.20 0.20 0.28 0.32 0.00 -
P/RPS 1.90 2.08 1.75 1.70 2.24 2.42 0.00 -
P/EPS 22.50 14.38 13.51 8.85 21.21 23.19 0.00 -
EY 4.44 6.96 7.40 11.30 4.71 4.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.40 1.25 1.28 1.94 2.27 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 26/08/04 07/05/04 20/02/04 13/11/03 -
Price 0.16 0.20 0.24 0.19 0.26 0.30 0.00 -
P/RPS 1.69 1.81 2.11 1.62 2.08 2.27 0.00 -
P/EPS 20.00 12.50 16.22 8.41 19.70 21.74 0.00 -
EY 5.00 8.00 6.17 11.89 5.08 4.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.22 1.50 1.22 1.81 2.13 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment