[SCOPE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 218.4%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 13,395 32,983 22,887 17,127 8,283 24,595 17,907 -17.58%
PBT 542 258 283 1,627 627 2,531 1,827 -55.48%
Tax -174 -124 -80 -376 -116 -1,137 -315 -32.65%
NP 368 134 203 1,251 511 1,394 1,512 -60.98%
-
NP to SH 368 134 203 1,627 511 1,394 1,512 -60.98%
-
Tax Rate 32.10% 48.06% 28.27% 23.11% 18.50% 44.92% 17.24% -
Total Cost 13,027 32,849 22,684 15,876 7,772 23,201 16,395 -14.20%
-
Net Worth 44,685 45,559 43,137 59,091 42,762 39,817 39,563 8.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 380 - -
Div Payout % - - - - - 27.27% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,685 45,559 43,137 59,091 42,762 39,817 39,563 8.44%
NOSH 262,857 267,999 253,750 346,170 268,947 253,454 251,999 2.84%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.75% 0.41% 0.89% 7.30% 6.17% 5.67% 8.44% -
ROE 0.82% 0.29% 0.47% 2.75% 1.19% 3.50% 3.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.10 12.31 9.02 4.95 3.08 9.70 7.11 -19.85%
EPS 0.14 0.05 0.08 0.47 0.19 0.55 0.60 -62.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.17 0.17 0.17 0.1707 0.159 0.1571 0.157 5.44%
Adjusted Per Share Value based on latest NOSH - 357,142
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.16 2.86 1.98 1.48 0.72 2.13 1.55 -17.55%
EPS 0.03 0.01 0.02 0.14 0.04 0.12 0.13 -62.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0387 0.0395 0.0374 0.0512 0.037 0.0345 0.0343 8.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.13 0.15 0.21 0.12 0.12 0.17 0.18 -
P/RPS 2.55 1.22 2.33 2.43 3.90 1.75 2.53 0.52%
P/EPS 92.86 300.00 262.50 25.53 63.16 30.91 30.00 112.24%
EY 1.08 0.33 0.38 3.92 1.58 3.24 3.33 -52.76%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.76 0.88 1.24 0.70 0.75 1.08 1.15 -24.10%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 24/05/06 24/02/06 26/10/05 26/08/05 27/05/05 -
Price 0.14 0.14 0.15 0.13 0.12 0.15 0.16 -
P/RPS 2.75 1.14 1.66 2.63 3.90 1.55 2.25 14.30%
P/EPS 100.00 280.00 187.50 27.66 63.16 27.27 26.67 141.15%
EY 1.00 0.36 0.53 3.62 1.58 3.67 3.75 -58.53%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.82 0.82 0.88 0.76 0.75 0.95 1.02 -13.52%

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