[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 59.2%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 53,580 32,983 30,516 34,254 33,132 24,595 23,876 71.32%
PBT 2,168 258 377 3,254 2,508 2,531 2,436 -7.46%
Tax -696 -124 -106 -752 -464 -1,137 -420 39.99%
NP 1,472 134 270 2,502 2,044 1,394 2,016 -18.89%
-
NP to SH 1,472 134 270 3,254 2,044 1,394 2,016 -18.89%
-
Tax Rate 32.10% 48.06% 28.12% 23.11% 18.50% 44.92% 17.24% -
Total Cost 52,108 32,849 30,245 31,752 31,088 23,201 21,860 78.35%
-
Net Worth 44,685 45,559 43,137 59,091 42,762 39,817 39,564 8.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 380 - -
Div Payout % - - - - - 27.27% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,685 45,559 43,137 59,091 42,762 39,817 39,564 8.44%
NOSH 262,857 267,999 253,749 346,170 268,947 253,454 251,999 2.84%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.75% 0.41% 0.89% 7.30% 6.17% 5.67% 8.44% -
ROE 3.29% 0.29% 0.63% 5.51% 4.78% 3.50% 5.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.38 12.31 12.03 9.90 12.32 9.70 9.47 66.60%
EPS 0.56 0.05 0.11 0.94 0.76 0.55 0.80 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.17 0.17 0.17 0.1707 0.159 0.1571 0.157 5.44%
Adjusted Per Share Value based on latest NOSH - 357,142
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.64 2.86 2.64 2.97 2.87 2.13 2.07 71.19%
EPS 0.13 0.01 0.02 0.28 0.18 0.12 0.17 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0387 0.0395 0.0374 0.0512 0.037 0.0345 0.0343 8.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.13 0.15 0.21 0.12 0.12 0.17 0.18 -
P/RPS 0.64 1.22 1.75 1.21 0.97 1.75 1.90 -51.55%
P/EPS 23.21 300.00 196.88 12.77 15.79 30.91 22.50 2.09%
EY 4.31 0.33 0.51 7.83 6.33 3.24 4.44 -1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.76 0.88 1.24 0.70 0.75 1.08 1.15 -24.10%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 24/05/06 24/02/06 26/10/05 26/08/05 27/05/05 -
Price 0.14 0.14 0.15 0.13 0.12 0.15 0.16 -
P/RPS 0.69 1.14 1.25 1.31 0.97 1.55 1.69 -44.93%
P/EPS 25.00 280.00 140.63 13.83 15.79 27.27 20.00 16.02%
EY 4.00 0.36 0.71 7.23 6.33 3.67 5.00 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.82 0.82 0.88 0.76 0.75 0.95 1.02 -13.52%

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