[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 165.18%
YoY- 285.43%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 21,475 16,975 13,459 8,652 18,268 12,005 9,685 70.28%
PBT 2,126 2,440 3,315 2,712 -3,957 -4,701 -3,257 -
Tax 3,087 256 -40 -1 -202 0 0 -
NP 5,213 2,696 3,275 2,711 -4,159 -4,701 -3,257 -
-
NP to SH 5,213 2,696 3,275 2,711 -4,159 -4,701 -3,257 -
-
Tax Rate -145.20% -10.49% 1.21% 0.04% - - - -
Total Cost 16,262 14,279 10,184 5,941 22,427 16,706 12,942 16.49%
-
Net Worth 33,965 31,284 32,347 32,854 29,515 29,549 32,300 3.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,687 1,334 1,342 1,342 - - - -
Div Payout % 51.55% 49.50% 40.98% 49.50% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 33,965 31,284 32,347 32,854 29,515 29,549 32,300 3.41%
NOSH 268,711 266,930 268,442 268,415 268,322 268,628 269,173 -0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.27% 15.88% 24.33% 31.33% -22.77% -39.16% -33.63% -
ROE 15.35% 8.62% 10.12% 8.25% -14.09% -15.91% -10.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.99 6.36 5.01 3.22 6.81 4.47 3.60 70.39%
EPS 1.94 1.01 1.22 1.01 -1.55 -1.75 -1.21 -
DPS 1.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.1264 0.1172 0.1205 0.1224 0.11 0.11 0.12 3.53%
Adjusted Per Share Value based on latest NOSH - 268,415
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.86 1.47 1.17 0.75 1.58 1.04 0.84 70.13%
EPS 0.45 0.23 0.28 0.23 -0.36 -0.41 -0.28 -
DPS 0.23 0.12 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.0294 0.0271 0.028 0.0285 0.0256 0.0256 0.028 3.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.07 0.09 0.09 0.05 0.04 0.04 0.05 -
P/RPS 0.88 1.42 1.80 1.55 0.59 0.90 1.39 -26.33%
P/EPS 3.61 8.91 7.38 4.95 -2.58 -2.29 -4.13 -
EY 27.71 11.22 13.56 20.20 -38.75 -43.75 -24.20 -
DY 14.29 5.56 5.56 10.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.75 0.41 0.36 0.36 0.42 19.75%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 12/05/11 28/02/11 16/11/10 26/08/10 20/05/10 02/02/10 -
Price 0.06 0.09 0.115 0.13 0.05 0.03 0.05 -
P/RPS 0.75 1.42 2.29 4.03 0.73 0.67 1.39 -33.79%
P/EPS 3.09 8.91 9.43 12.87 -3.23 -1.71 -4.13 -
EY 32.33 11.22 10.61 7.77 -31.00 -58.33 -24.20 -
DY 16.67 5.56 4.35 3.85 0.00 0.00 0.00 -
P/NAPS 0.47 0.77 0.95 1.06 0.45 0.27 0.42 7.80%

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