[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 6.66%
YoY- -51.75%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 84,512 54,683 50,616 51,962 53,580 32,983 30,516 97.08%
PBT 700 401 133 2,248 2,168 258 377 51.01%
Tax -212 -227 -391 -678 -696 -124 -106 58.67%
NP 488 174 -258 1,570 1,472 134 270 48.32%
-
NP to SH 488 174 -258 1,570 1,472 134 270 48.32%
-
Tax Rate 30.29% 56.61% 293.98% 30.16% 32.10% 48.06% 28.12% -
Total Cost 84,024 54,509 50,874 50,392 52,108 32,849 30,245 97.49%
-
Net Worth 41,479 49,300 45,950 46,017 44,685 45,559 43,137 -2.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,479 49,300 45,950 46,017 44,685 45,559 43,137 -2.57%
NOSH 243,999 290,000 277,142 270,689 262,857 267,999 253,749 -2.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.58% 0.32% -0.51% 3.02% 2.75% 0.41% 0.89% -
ROE 1.18% 0.35% -0.56% 3.41% 3.29% 0.29% 0.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.64 18.86 18.26 19.20 20.38 12.31 12.03 102.26%
EPS 0.20 0.06 -0.09 0.58 0.56 0.05 0.11 48.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.1658 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 260,625
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.32 4.74 4.38 4.50 4.64 2.86 2.64 97.24%
EPS 0.04 0.02 -0.02 0.14 0.13 0.01 0.02 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0427 0.0398 0.0399 0.0387 0.0395 0.0374 -2.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.12 0.13 0.14 0.13 0.15 0.21 -
P/RPS 0.35 0.64 0.71 0.73 0.64 1.22 1.75 -65.76%
P/EPS 60.00 200.00 -139.29 24.14 23.21 300.00 196.88 -54.68%
EY 1.67 0.50 -0.72 4.14 4.31 0.33 0.51 120.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.78 0.82 0.76 0.88 1.24 -31.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 24/05/06 -
Price 0.10 0.10 0.12 0.16 0.14 0.14 0.15 -
P/RPS 0.29 0.53 0.66 0.83 0.69 1.14 1.25 -62.20%
P/EPS 50.00 166.67 -128.57 27.59 25.00 280.00 140.63 -49.78%
EY 2.00 0.60 -0.78 3.63 4.00 0.36 0.71 99.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.72 0.94 0.82 0.82 0.88 -23.37%

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