[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 174.63%
YoY- -27.98%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,683 37,962 25,981 13,395 32,983 22,887 17,127 117.28%
PBT 401 100 1,124 542 258 283 1,627 -60.79%
Tax -227 -294 -339 -174 -124 -80 -376 -28.63%
NP 174 -194 785 368 134 203 1,251 -73.25%
-
NP to SH 174 -194 785 368 134 203 1,627 -77.56%
-
Tax Rate 56.61% 294.00% 30.16% 32.10% 48.06% 28.27% 23.11% -
Total Cost 54,509 38,156 25,196 13,027 32,849 22,684 15,876 128.10%
-
Net Worth 49,300 45,950 46,017 44,685 45,559 43,137 59,091 -11.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 49,300 45,950 46,017 44,685 45,559 43,137 59,091 -11.40%
NOSH 290,000 277,142 270,689 262,857 267,999 253,750 346,170 -11.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.32% -0.51% 3.02% 2.75% 0.41% 0.89% 7.30% -
ROE 0.35% -0.42% 1.71% 0.82% 0.29% 0.47% 2.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.86 13.70 9.60 5.10 12.31 9.02 4.95 144.54%
EPS 0.06 -0.07 0.29 0.14 0.05 0.08 0.47 -74.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1658 0.17 0.17 0.17 0.17 0.1707 -0.27%
Adjusted Per Share Value based on latest NOSH - 262,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.74 3.29 2.25 1.16 2.86 1.98 1.48 117.73%
EPS 0.02 -0.02 0.07 0.03 0.01 0.02 0.14 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0398 0.0399 0.0387 0.0395 0.0374 0.0512 -11.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.13 0.14 0.13 0.15 0.21 0.12 -
P/RPS 0.64 0.95 1.46 2.55 1.22 2.33 2.43 -59.01%
P/EPS 200.00 -185.71 48.28 92.86 300.00 262.50 25.53 295.93%
EY 0.50 -0.54 2.07 1.08 0.33 0.38 3.92 -74.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.82 0.76 0.88 1.24 0.70 0.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 24/05/06 24/02/06 -
Price 0.10 0.12 0.16 0.14 0.14 0.15 0.13 -
P/RPS 0.53 0.88 1.67 2.75 1.14 1.66 2.63 -65.72%
P/EPS 166.67 -171.43 55.17 100.00 280.00 187.50 27.66 232.22%
EY 0.60 -0.58 1.81 1.00 0.36 0.53 3.62 -69.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.94 0.82 0.82 0.88 0.76 -15.57%

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