[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -49.9%
YoY- -28.61%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 34,254 33,132 24,595 23,876 27,842 28,836 26,792 17.74%
PBT 3,254 2,508 2,531 2,436 4,626 4,360 5,261 -27.34%
Tax -752 -464 -1,137 -420 -602 -616 -109 261.13%
NP 2,502 2,044 1,394 2,016 4,024 3,744 5,152 -38.13%
-
NP to SH 3,254 2,044 1,394 2,016 4,024 3,744 5,152 -26.32%
-
Tax Rate 23.11% 18.50% 44.92% 17.24% 13.01% 14.13% 2.07% -
Total Cost 31,752 31,088 23,201 21,860 23,818 25,092 21,640 29.03%
-
Net Worth 59,091 42,762 39,817 39,564 41,246 40,425 35,562 40.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 380 - - - - -
Div Payout % - - 27.27% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,091 42,762 39,817 39,564 41,246 40,425 35,562 40.15%
NOSH 346,170 268,947 253,454 251,999 251,499 252,972 227,964 32.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.30% 6.17% 5.67% 8.44% 14.45% 12.98% 19.23% -
ROE 5.51% 4.78% 3.50% 5.10% 9.76% 9.26% 14.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.90 12.32 9.70 9.47 11.07 11.40 11.75 -10.76%
EPS 0.94 0.76 0.55 0.80 1.60 1.48 2.26 -44.19%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.159 0.1571 0.157 0.164 0.1598 0.156 6.16%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.97 2.87 2.13 2.07 2.41 2.50 2.32 17.84%
EPS 0.28 0.18 0.12 0.17 0.35 0.32 0.45 -27.05%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.037 0.0345 0.0343 0.0357 0.035 0.0308 40.19%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.12 0.17 0.18 0.23 0.20 0.20 -
P/RPS 1.21 0.97 1.75 1.90 2.08 1.75 1.70 -20.23%
P/EPS 12.77 15.79 30.91 22.50 14.38 13.51 8.85 27.60%
EY 7.83 6.33 3.24 4.44 6.96 7.40 11.30 -21.64%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 1.08 1.15 1.40 1.25 1.28 -33.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 26/10/05 26/08/05 27/05/05 25/02/05 30/11/04 26/08/04 -
Price 0.13 0.12 0.15 0.16 0.20 0.24 0.19 -
P/RPS 1.31 0.97 1.55 1.69 1.81 2.11 1.62 -13.16%
P/EPS 13.83 15.79 27.27 20.00 12.50 16.22 8.41 39.19%
EY 7.23 6.33 3.67 5.00 8.00 6.17 11.89 -28.16%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.95 1.02 1.22 1.50 1.22 -26.99%

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