[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 1122.86%
YoY- -12.3%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 46,631 58,372 78,330 94,252 78,961 75,841 82,460 -31.63%
PBT -10,614 -9,940 -3,030 744 1,777 -298 1,814 -
Tax 29 -792 -158 -316 -1,742 -382 -602 -
NP -10,585 -10,732 -3,188 428 35 -681 1,212 -
-
NP to SH -10,585 -10,732 -3,188 428 35 -681 1,212 -
-
Tax Rate - - - 42.47% 98.03% - 33.19% -
Total Cost 57,216 69,104 81,518 93,824 78,926 76,522 81,248 -20.86%
-
Net Worth 34,901 37,562 43,227 45,475 61,200 43,031 44,791 -15.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 34,901 37,562 43,227 45,475 61,200 43,031 44,791 -15.33%
NOSH 268,472 268,300 270,169 267,500 360,000 268,947 263,478 1.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -22.70% -18.39% -4.07% 0.45% 0.04% -0.90% 1.47% -
ROE -30.33% -28.57% -7.38% 0.94% 0.06% -1.58% 2.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.37 21.76 28.99 35.23 21.93 28.20 31.30 -32.49%
EPS -3.95 -4.00 -1.18 0.16 0.01 -0.25 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.16 0.17 0.17 0.16 0.17 -16.38%
Adjusted Per Share Value based on latest NOSH - 267,500
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.04 5.06 6.79 8.16 6.84 6.57 7.14 -31.61%
EPS -0.92 -0.93 -0.28 0.04 0.00 -0.06 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.0325 0.0374 0.0394 0.053 0.0373 0.0388 -15.39%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.04 0.03 0.07 0.06 0.10 0.07 0.09 -
P/RPS 0.23 0.14 0.24 0.17 0.46 0.25 0.29 -14.33%
P/EPS -1.01 -0.75 -5.93 37.50 1,028.57 -27.63 19.57 -
EY -98.57 -133.33 -16.86 2.67 0.10 -3.62 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.44 0.35 0.59 0.44 0.53 -30.08%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 20/05/09 19/02/09 21/11/08 22/08/08 30/05/08 20/02/08 -
Price 0.05 0.04 0.08 0.10 0.04 0.11 0.11 -
P/RPS 0.29 0.18 0.28 0.28 0.18 0.39 0.35 -11.79%
P/EPS -1.27 -1.00 -6.78 62.50 411.43 -43.42 23.91 -
EY -78.85 -100.00 -14.75 1.60 0.24 -2.30 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.50 0.59 0.24 0.69 0.65 -30.10%

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