[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -156.22%
YoY- -163.4%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 78,330 94,252 78,961 75,841 82,460 84,512 54,683 26.93%
PBT -3,030 744 1,777 -298 1,814 700 401 -
Tax -158 -316 -1,742 -382 -602 -212 -227 -21.37%
NP -3,188 428 35 -681 1,212 488 174 -
-
NP to SH -3,188 428 35 -681 1,212 488 174 -
-
Tax Rate - 42.47% 98.03% - 33.19% 30.29% 56.61% -
Total Cost 81,518 93,824 78,926 76,522 81,248 84,024 54,509 30.61%
-
Net Worth 43,227 45,475 61,200 43,031 44,791 41,479 49,300 -8.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 43,227 45,475 61,200 43,031 44,791 41,479 49,300 -8.35%
NOSH 270,169 267,500 360,000 268,947 263,478 243,999 290,000 -4.59%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.07% 0.45% 0.04% -0.90% 1.47% 0.58% 0.32% -
ROE -7.38% 0.94% 0.06% -1.58% 2.71% 1.18% 0.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.99 35.23 21.93 28.20 31.30 34.64 18.86 33.01%
EPS -1.18 0.16 0.01 -0.25 0.46 0.20 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.16 0.17 0.17 0.17 -3.94%
Adjusted Per Share Value based on latest NOSH - 265,476
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.79 8.16 6.84 6.57 7.14 7.32 4.74 26.93%
EPS -0.28 0.04 0.00 -0.06 0.10 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0394 0.053 0.0373 0.0388 0.0359 0.0427 -8.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.07 0.06 0.10 0.07 0.09 0.12 0.12 -
P/RPS 0.24 0.17 0.46 0.25 0.29 0.35 0.64 -47.84%
P/EPS -5.93 37.50 1,028.57 -27.63 19.57 60.00 200.00 -
EY -16.86 2.67 0.10 -3.62 5.11 1.67 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.59 0.44 0.53 0.71 0.71 -27.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 21/11/08 22/08/08 30/05/08 20/02/08 28/11/07 24/08/07 -
Price 0.08 0.10 0.04 0.11 0.11 0.10 0.10 -
P/RPS 0.28 0.28 0.18 0.39 0.35 0.29 0.53 -34.52%
P/EPS -6.78 62.50 411.43 -43.42 23.91 50.00 166.67 -
EY -14.75 1.60 0.24 -2.30 4.18 2.00 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.24 0.69 0.65 0.59 0.59 -10.40%

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