[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -81.83%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,595 17,907 13,921 7,209 26,792 20,068 12,906 53.77%
PBT 2,531 1,827 2,313 1,090 5,261 3,017 1,960 18.60%
Tax -1,137 -315 -301 -154 -109 -899 -611 51.34%
NP 1,394 1,512 2,012 936 5,152 2,118 1,349 2.21%
-
NP to SH 1,394 1,512 2,012 936 5,152 2,118 1,349 2.21%
-
Tax Rate 44.92% 17.24% 13.01% 14.13% 2.07% 29.80% 31.17% -
Total Cost 23,201 16,395 11,909 6,273 21,640 17,950 11,557 59.20%
-
Net Worth 39,817 39,563 41,246 40,425 35,562 30,807 27,527 27.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 380 - - - - - - -
Div Payout % 27.27% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 39,817 39,563 41,246 40,425 35,562 30,807 27,527 27.92%
NOSH 253,454 251,999 251,499 252,972 227,964 213,939 195,507 18.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.67% 8.44% 14.45% 12.98% 19.23% 10.55% 10.45% -
ROE 3.50% 3.82% 4.88% 2.32% 14.49% 6.88% 4.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.70 7.11 5.54 2.85 11.75 9.38 6.60 29.29%
EPS 0.55 0.60 0.80 0.37 2.26 0.99 0.69 -14.04%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.157 0.164 0.1598 0.156 0.144 0.1408 7.58%
Adjusted Per Share Value based on latest NOSH - 252,972
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.13 1.55 1.21 0.62 2.32 1.74 1.12 53.55%
EPS 0.12 0.13 0.17 0.08 0.45 0.18 0.12 0.00%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0343 0.0357 0.035 0.0308 0.0267 0.0238 28.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.17 0.18 0.23 0.20 0.20 0.28 0.32 -
P/RPS 1.75 2.53 4.16 7.02 1.70 2.99 4.85 -49.34%
P/EPS 30.91 30.00 28.75 54.05 8.85 28.28 46.38 -23.72%
EY 3.24 3.33 3.48 1.85 11.30 3.54 2.16 31.06%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.40 1.25 1.28 1.94 2.27 -39.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 30/11/04 26/08/04 07/05/04 20/02/04 -
Price 0.15 0.16 0.20 0.24 0.19 0.26 0.30 -
P/RPS 1.55 2.25 3.61 8.42 1.62 2.77 4.54 -51.18%
P/EPS 27.27 26.67 25.00 64.86 8.41 26.26 43.48 -26.75%
EY 3.67 3.75 4.00 1.54 11.89 3.81 2.30 36.58%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.22 1.50 1.22 1.81 2.13 -41.65%

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