[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -236.64%
YoY- -1475.15%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,370 23,112 46,631 58,372 78,330 94,252 78,961 -60.71%
PBT -6,514 -5,848 -10,614 -9,940 -3,030 744 1,777 -
Tax 0 0 29 -792 -158 -316 -1,742 -
NP -6,514 -5,848 -10,585 -10,732 -3,188 428 35 -
-
NP to SH -6,514 -5,848 -10,585 -10,732 -3,188 428 35 -
-
Tax Rate - - - - - 42.47% 98.03% -
Total Cost 25,884 28,960 57,216 69,104 81,518 93,824 78,926 -52.34%
-
Net Worth 32,300 31,898 34,901 37,562 43,227 45,475 61,200 -34.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 32,300 31,898 34,901 37,562 43,227 45,475 61,200 -34.61%
NOSH 269,173 265,818 268,472 268,300 270,169 267,500 360,000 -17.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -33.63% -25.30% -22.70% -18.39% -4.07% 0.45% 0.04% -
ROE -20.17% -18.33% -30.33% -28.57% -7.38% 0.94% 0.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.20 8.69 17.37 21.76 28.99 35.23 21.93 -52.31%
EPS -2.42 -2.20 -3.95 -4.00 -1.18 0.16 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.14 0.16 0.17 0.17 -20.67%
Adjusted Per Share Value based on latest NOSH - 268,512
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.68 2.00 4.04 5.06 6.79 8.16 6.84 -60.68%
EPS -0.56 -0.51 -0.92 -0.93 -0.28 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0276 0.0302 0.0325 0.0374 0.0394 0.053 -34.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.04 0.03 0.07 0.06 0.10 -
P/RPS 0.69 0.58 0.23 0.14 0.24 0.17 0.46 30.94%
P/EPS -2.07 -2.27 -1.01 -0.75 -5.93 37.50 1,028.57 -
EY -48.40 -44.00 -98.57 -133.33 -16.86 2.67 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.31 0.21 0.44 0.35 0.59 -20.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 19/11/09 13/08/09 20/05/09 19/02/09 21/11/08 22/08/08 -
Price 0.05 0.05 0.05 0.04 0.08 0.10 0.04 -
P/RPS 0.69 0.58 0.29 0.18 0.28 0.28 0.18 144.33%
P/EPS -2.07 -2.27 -1.27 -1.00 -6.78 62.50 411.43 -
EY -48.40 -44.00 -78.85 -100.00 -14.75 1.60 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.29 0.50 0.59 0.24 45.07%

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