[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -66.11%
YoY- -76.31%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 27,856 18,387 17,853 20,540 25,472 21,475 22,633 14.80%
PBT 208 745 336 1,566 4,592 2,126 3,253 -83.92%
Tax -36 -156 -37 -14 -12 3,087 341 -
NP 172 589 298 1,552 4,580 5,213 3,594 -86.74%
-
NP to SH 920 589 298 1,552 4,580 5,213 3,594 -59.58%
-
Tax Rate 17.31% 20.94% 11.01% 0.89% 0.26% -145.20% -10.48% -
Total Cost 27,684 17,798 17,554 18,988 20,892 16,262 19,038 28.26%
-
Net Worth 346,840 33,592 34,299 32,939 34,376 33,965 31,284 395.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,675 - 2,687 1,779 -
Div Payout % - - - 172.41% - 51.55% 49.50% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 346,840 33,592 34,299 32,939 34,376 33,965 31,284 395.03%
NOSH 2,300,000 273,333 279,999 267,586 266,279 268,711 266,930 318.64%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.62% 3.20% 1.67% 7.56% 17.98% 24.27% 15.88% -
ROE 0.27% 1.75% 0.87% 4.71% 13.32% 15.35% 11.49% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.21 6.73 6.38 7.68 9.57 7.99 8.48 -72.59%
EPS 0.04 0.21 0.11 0.58 1.72 1.94 1.35 -90.36%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.67 -
NAPS 0.1508 0.1229 0.1225 0.1231 0.1291 0.1264 0.1172 18.24%
Adjusted Per Share Value based on latest NOSH - 262,857
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.41 1.59 1.55 1.78 2.21 1.86 1.96 14.73%
EPS 0.08 0.05 0.03 0.13 0.40 0.45 0.31 -59.36%
DPS 0.00 0.00 0.00 0.23 0.00 0.23 0.15 -
NAPS 0.3005 0.0291 0.0297 0.0285 0.0298 0.0294 0.0271 395.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.22 0.12 0.08 0.08 0.07 0.09 -
P/RPS 29.72 3.27 1.88 1.04 0.84 0.88 1.06 817.32%
P/EPS 900.00 102.09 112.50 13.79 4.65 3.61 6.68 2504.74%
EY 0.11 0.98 0.89 7.25 21.50 27.71 14.96 -96.18%
DY 0.00 0.00 0.00 12.50 0.00 14.29 7.41 -
P/NAPS 2.39 1.79 0.98 0.65 0.62 0.55 0.77 112.34%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 17/08/12 17/05/12 16/02/12 17/11/11 23/08/11 12/05/11 -
Price 0.35 0.34 0.19 0.12 0.10 0.06 0.09 -
P/RPS 28.90 5.05 2.98 1.56 1.05 0.75 1.06 800.42%
P/EPS 875.00 157.78 178.13 20.69 5.81 3.09 6.68 2456.41%
EY 0.11 0.63 0.56 4.83 17.20 32.33 14.96 -96.18%
DY 0.00 0.00 0.00 8.33 0.00 16.67 7.41 -
P/NAPS 2.32 2.77 1.55 0.97 0.77 0.47 0.77 108.18%

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