[SCOPE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 143.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 17,907 13,921 7,209 26,792 20,068 12,906 6,322 100.06%
PBT 1,827 2,313 1,090 5,261 3,017 1,960 1,030 46.48%
Tax -315 -301 -154 -109 -899 -611 -175 47.91%
NP 1,512 2,012 936 5,152 2,118 1,349 855 46.18%
-
NP to SH 1,512 2,012 936 5,152 2,118 1,349 855 46.18%
-
Tax Rate 17.24% 13.01% 14.13% 2.07% 29.80% 31.17% 16.99% -
Total Cost 16,395 11,909 6,273 21,640 17,950 11,557 5,467 107.81%
-
Net Worth 39,563 41,246 40,425 35,562 30,807 27,527 2,289 567.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 39,563 41,246 40,425 35,562 30,807 27,527 2,289 567.33%
NOSH 251,999 251,499 252,972 227,964 213,939 195,507 18,586 467.70%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.44% 14.45% 12.98% 19.23% 10.55% 10.45% 13.52% -
ROE 3.82% 4.88% 2.32% 14.49% 6.88% 4.90% 37.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.11 5.54 2.85 11.75 9.38 6.60 34.01 -64.74%
EPS 0.60 0.80 0.37 2.26 0.99 0.69 4.60 -74.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.164 0.1598 0.156 0.144 0.1408 0.1232 17.52%
Adjusted Per Share Value based on latest NOSH - 250,743
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.55 1.21 0.62 2.32 1.74 1.12 0.55 99.39%
EPS 0.13 0.17 0.08 0.45 0.18 0.12 0.07 51.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0357 0.035 0.0308 0.0267 0.0238 0.002 563.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.18 0.23 0.20 0.20 0.28 0.32 0.00 -
P/RPS 2.53 4.16 7.02 1.70 2.99 4.85 0.00 -
P/EPS 30.00 28.75 54.05 8.85 28.28 46.38 0.00 -
EY 3.33 3.48 1.85 11.30 3.54 2.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.40 1.25 1.28 1.94 2.27 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 26/08/04 07/05/04 20/02/04 13/11/03 -
Price 0.16 0.20 0.24 0.19 0.26 0.30 0.00 -
P/RPS 2.25 3.61 8.42 1.62 2.77 4.54 0.00 -
P/EPS 26.67 25.00 64.86 8.41 26.26 43.48 0.00 -
EY 3.75 4.00 1.54 11.89 3.81 2.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.22 1.50 1.22 1.81 2.13 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