[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -116.48%
YoY- -195.57%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,460 84,512 54,683 50,616 51,962 53,580 32,983 83.89%
PBT 1,814 700 401 133 2,248 2,168 258 265.70%
Tax -602 -212 -227 -391 -678 -696 -124 185.89%
NP 1,212 488 174 -258 1,570 1,472 134 332.37%
-
NP to SH 1,212 488 174 -258 1,570 1,472 134 332.37%
-
Tax Rate 33.19% 30.29% 56.61% 293.98% 30.16% 32.10% 48.06% -
Total Cost 81,248 84,024 54,509 50,874 50,392 52,108 32,849 82.59%
-
Net Worth 44,791 41,479 49,300 45,950 46,017 44,685 45,559 -1.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 44,791 41,479 49,300 45,950 46,017 44,685 45,559 -1.12%
NOSH 263,478 243,999 290,000 277,142 270,689 262,857 267,999 -1.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.47% 0.58% 0.32% -0.51% 3.02% 2.75% 0.41% -
ROE 2.71% 1.18% 0.35% -0.56% 3.41% 3.29% 0.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.30 34.64 18.86 18.26 19.20 20.38 12.31 85.97%
EPS 0.46 0.20 0.06 -0.09 0.58 0.56 0.05 337.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.1658 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 264,594
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.14 7.32 4.74 4.38 4.50 4.64 2.86 83.72%
EPS 0.10 0.04 0.02 -0.02 0.14 0.13 0.01 362.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0359 0.0427 0.0398 0.0399 0.0387 0.0395 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.12 0.12 0.13 0.14 0.13 0.15 -
P/RPS 0.29 0.35 0.64 0.71 0.73 0.64 1.22 -61.52%
P/EPS 19.57 60.00 200.00 -139.29 24.14 23.21 300.00 -83.71%
EY 5.11 1.67 0.50 -0.72 4.14 4.31 0.33 518.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.71 0.78 0.82 0.76 0.88 -28.61%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 28/11/07 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.11 0.10 0.10 0.12 0.16 0.14 0.14 -
P/RPS 0.35 0.29 0.53 0.66 0.83 0.69 1.14 -54.39%
P/EPS 23.91 50.00 166.67 -128.57 27.59 25.00 280.00 -80.52%
EY 4.18 2.00 0.60 -0.78 3.63 4.00 0.36 410.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.59 0.72 0.94 0.82 0.82 -14.31%

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