[SCOPE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 93.36%
YoY- 225.34%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 13,390 10,270 6,368 21,475 16,975 13,459 8,652 33.76%
PBT 252 783 1,148 2,126 2,440 3,315 2,712 -79.45%
Tax -28 -7 -3 3,087 256 -40 -1 820.22%
NP 224 776 1,145 5,213 2,696 3,275 2,711 -81.00%
-
NP to SH 224 776 1,145 5,213 2,696 3,275 2,711 -81.00%
-
Tax Rate 11.11% 0.89% 0.26% -145.20% -10.49% 1.21% 0.04% -
Total Cost 13,166 9,494 5,223 16,262 14,279 10,184 5,941 69.89%
-
Net Worth 34,300 32,939 34,376 33,965 31,284 32,347 32,854 2.91%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,337 - 2,687 1,334 1,342 1,342 -
Div Payout % - 172.41% - 51.55% 49.50% 40.98% 49.50% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 34,300 32,939 34,376 33,965 31,284 32,347 32,854 2.91%
NOSH 280,000 267,586 266,279 268,711 266,930 268,442 268,415 2.85%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.67% 7.56% 17.98% 24.27% 15.88% 24.33% 31.33% -
ROE 0.65% 2.36% 3.33% 15.35% 8.62% 10.12% 8.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.78 3.84 2.39 7.99 6.36 5.01 3.22 30.09%
EPS 0.08 0.29 0.43 1.94 1.01 1.22 1.01 -81.52%
DPS 0.00 0.50 0.00 1.00 0.50 0.50 0.50 -
NAPS 0.1225 0.1231 0.1291 0.1264 0.1172 0.1205 0.1224 0.05%
Adjusted Per Share Value based on latest NOSH - 267,765
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.16 0.89 0.55 1.86 1.47 1.17 0.75 33.70%
EPS 0.02 0.07 0.10 0.45 0.23 0.28 0.23 -80.34%
DPS 0.00 0.12 0.00 0.23 0.12 0.12 0.12 -
NAPS 0.0297 0.0285 0.0298 0.0294 0.0271 0.028 0.0285 2.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.12 0.08 0.08 0.07 0.09 0.09 0.05 -
P/RPS 2.51 2.08 3.35 0.88 1.42 1.80 1.55 37.85%
P/EPS 150.00 27.59 18.60 3.61 8.91 7.38 4.95 869.96%
EY 0.67 3.63 5.38 27.71 11.22 13.56 20.20 -89.65%
DY 0.00 6.25 0.00 14.29 5.56 5.56 10.00 -
P/NAPS 0.98 0.65 0.62 0.55 0.77 0.75 0.41 78.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 16/02/12 17/11/11 23/08/11 12/05/11 28/02/11 16/11/10 -
Price 0.19 0.12 0.10 0.06 0.09 0.115 0.13 -
P/RPS 3.97 3.13 4.18 0.75 1.42 2.29 4.03 -0.99%
P/EPS 237.50 41.38 23.26 3.09 8.91 9.43 12.87 597.08%
EY 0.42 2.42 4.30 32.33 11.22 10.61 7.77 -85.67%
DY 0.00 4.17 0.00 16.67 5.56 4.35 3.85 -
P/NAPS 1.55 0.97 0.77 0.47 0.77 0.95 1.06 28.80%

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