[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 7.48%
YoY- 49.15%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,132 24,595 23,876 27,842 28,836 26,792 26,757 15.29%
PBT 2,508 2,531 2,436 4,626 4,360 5,261 4,022 -26.99%
Tax -464 -1,137 -420 -602 -616 -109 -1,198 -46.83%
NP 2,044 1,394 2,016 4,024 3,744 5,152 2,824 -19.37%
-
NP to SH 2,044 1,394 2,016 4,024 3,744 5,152 2,824 -19.37%
-
Tax Rate 18.50% 44.92% 17.24% 13.01% 14.13% 2.07% 29.79% -
Total Cost 31,088 23,201 21,860 23,818 25,092 21,640 23,933 19.03%
-
Net Worth 42,762 39,817 39,564 41,246 40,425 35,562 30,807 24.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 380 - - - - - -
Div Payout % - 27.27% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 42,762 39,817 39,564 41,246 40,425 35,562 30,807 24.40%
NOSH 268,947 253,454 251,999 251,499 252,972 227,964 213,939 16.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.17% 5.67% 8.44% 14.45% 12.98% 19.23% 10.55% -
ROE 4.78% 3.50% 5.10% 9.76% 9.26% 14.49% 9.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.32 9.70 9.47 11.07 11.40 11.75 12.51 -1.01%
EPS 0.76 0.55 0.80 1.60 1.48 2.26 1.32 -30.76%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1571 0.157 0.164 0.1598 0.156 0.144 6.82%
Adjusted Per Share Value based on latest NOSH - 250,232
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.87 2.13 2.07 2.41 2.50 2.32 2.32 15.22%
EPS 0.18 0.12 0.17 0.35 0.32 0.45 0.24 -17.43%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0345 0.0343 0.0357 0.035 0.0308 0.0267 24.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.17 0.18 0.23 0.20 0.20 0.28 -
P/RPS 0.97 1.75 1.90 2.08 1.75 1.70 2.24 -42.73%
P/EPS 15.79 30.91 22.50 14.38 13.51 8.85 21.21 -17.84%
EY 6.33 3.24 4.44 6.96 7.40 11.30 4.71 21.76%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.08 1.15 1.40 1.25 1.28 1.94 -46.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 26/08/05 27/05/05 25/02/05 30/11/04 26/08/04 07/05/04 -
Price 0.12 0.15 0.16 0.20 0.24 0.19 0.26 -
P/RPS 0.97 1.55 1.69 1.81 2.11 1.62 2.08 -39.83%
P/EPS 15.79 27.27 20.00 12.50 16.22 8.41 19.70 -13.70%
EY 6.33 3.67 5.00 8.00 6.17 11.89 5.08 15.78%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.95 1.02 1.22 1.50 1.22 1.81 -44.38%

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