[SCOPE] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 33.65%
YoY- 60.71%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 22,633 26,918 34,608 18,268 16,006 19,370 23,112 -1.38%
PBT 3,253 6,630 10,848 -3,957 -6,268 -6,514 -5,848 -
Tax 341 -80 -4 -202 0 0 0 -
NP 3,594 6,550 10,844 -4,159 -6,268 -6,514 -5,848 -
-
NP to SH 3,594 6,550 10,844 -4,159 -6,268 -6,514 -5,848 -
-
Tax Rate -10.48% 1.21% 0.04% - - - - -
Total Cost 19,038 20,368 23,764 22,427 22,274 25,884 28,960 -24.41%
-
Net Worth 31,284 32,347 32,854 29,515 29,549 32,300 31,898 -1.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,779 2,684 5,368 - - - - -
Div Payout % 49.50% 40.98% 49.50% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 31,284 32,347 32,854 29,515 29,549 32,300 31,898 -1.28%
NOSH 266,930 268,442 268,415 268,322 268,628 269,173 265,818 0.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.88% 24.33% 31.33% -22.77% -39.16% -33.63% -25.30% -
ROE 11.49% 20.25% 33.01% -14.09% -21.21% -20.17% -18.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.48 10.03 12.89 6.81 5.96 7.20 8.69 -1.61%
EPS 1.35 2.44 4.04 -1.55 -2.33 -2.42 -2.20 -
DPS 0.67 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.1205 0.1224 0.11 0.11 0.12 0.12 -1.56%
Adjusted Per Share Value based on latest NOSH - 270,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.96 2.33 3.00 1.58 1.39 1.68 2.00 -1.33%
EPS 0.31 0.57 0.94 -0.36 -0.54 -0.56 -0.51 -
DPS 0.15 0.23 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.028 0.0285 0.0256 0.0256 0.028 0.0276 -1.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.09 0.09 0.05 0.04 0.04 0.05 0.05 -
P/RPS 1.06 0.90 0.39 0.59 0.67 0.69 0.58 49.53%
P/EPS 6.68 3.69 1.24 -2.58 -1.71 -2.07 -2.27 -
EY 14.96 27.11 80.80 -38.75 -58.33 -48.40 -44.00 -
DY 7.41 11.11 40.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.41 0.36 0.36 0.42 0.42 49.84%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 28/02/11 16/11/10 26/08/10 20/05/10 02/02/10 19/11/09 -
Price 0.09 0.115 0.13 0.05 0.03 0.05 0.05 -
P/RPS 1.06 1.15 1.01 0.73 0.50 0.69 0.58 49.53%
P/EPS 6.68 4.71 3.22 -3.23 -1.29 -2.07 -2.27 -
EY 14.96 21.22 31.08 -31.00 -77.78 -48.40 -44.00 -
DY 7.41 8.70 15.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 1.06 0.45 0.27 0.42 0.42 49.84%

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