[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
07-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,842 28,836 26,792 26,757 25,812 25,288 0 -
PBT 4,626 4,360 5,261 4,022 3,920 4,120 0 -
Tax -602 -616 -109 -1,198 -1,222 -700 0 -
NP 4,024 3,744 5,152 2,824 2,698 3,420 0 -
-
NP to SH 4,024 3,744 5,152 2,824 2,698 3,420 0 -
-
Tax Rate 13.01% 14.13% 2.07% 29.79% 31.17% 16.99% - -
Total Cost 23,818 25,092 21,640 23,933 23,114 21,868 0 -
-
Net Worth 41,246 40,425 35,562 30,807 27,527 2,289 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,246 40,425 35,562 30,807 27,527 2,289 0 -
NOSH 251,499 252,972 227,964 213,939 195,507 18,586 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.45% 12.98% 19.23% 10.55% 10.45% 13.52% 0.00% -
ROE 9.76% 9.26% 14.49% 9.17% 9.80% 149.35% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.07 11.40 11.75 12.51 13.20 136.05 0.00 -
EPS 1.60 1.48 2.26 1.32 1.38 18.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.1598 0.156 0.144 0.1408 0.1232 0.00 -
Adjusted Per Share Value based on latest NOSH - 248,064
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.41 2.50 2.32 2.32 2.24 2.19 0.00 -
EPS 0.35 0.32 0.45 0.24 0.23 0.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.035 0.0308 0.0267 0.0238 0.002 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.23 0.20 0.20 0.28 0.32 0.00 0.00 -
P/RPS 2.08 1.75 1.70 2.24 2.42 0.00 0.00 -
P/EPS 14.38 13.51 8.85 21.21 23.19 0.00 0.00 -
EY 6.96 7.40 11.30 4.71 4.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.25 1.28 1.94 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 07/05/04 20/02/04 13/11/03 - -
Price 0.20 0.24 0.19 0.26 0.30 0.00 0.00 -
P/RPS 1.81 2.11 1.62 2.08 2.27 0.00 0.00 -
P/EPS 12.50 16.22 8.41 19.70 21.74 0.00 0.00 -
EY 8.00 6.17 11.89 5.08 4.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.50 1.22 1.81 2.13 0.00 0.00 -

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