[SCOPE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 20.8%
YoY- 200.55%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 6,368 21,475 16,975 13,459 8,652 18,268 12,005 -34.44%
PBT 1,148 2,126 2,440 3,315 2,712 -3,957 -4,701 -
Tax -3 3,087 256 -40 -1 -202 0 -
NP 1,145 5,213 2,696 3,275 2,711 -4,159 -4,701 -
-
NP to SH 1,145 5,213 2,696 3,275 2,711 -4,159 -4,701 -
-
Tax Rate 0.26% -145.20% -10.49% 1.21% 0.04% - - -
Total Cost 5,223 16,262 14,279 10,184 5,941 22,427 16,706 -53.90%
-
Net Worth 34,376 33,965 31,284 32,347 32,854 29,515 29,549 10.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,687 1,334 1,342 1,342 - - -
Div Payout % - 51.55% 49.50% 40.98% 49.50% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 34,376 33,965 31,284 32,347 32,854 29,515 29,549 10.60%
NOSH 266,279 268,711 266,930 268,442 268,415 268,322 268,628 -0.58%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.98% 24.27% 15.88% 24.33% 31.33% -22.77% -39.16% -
ROE 3.33% 15.35% 8.62% 10.12% 8.25% -14.09% -15.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.39 7.99 6.36 5.01 3.22 6.81 4.47 -34.09%
EPS 0.43 1.94 1.01 1.22 1.01 -1.55 -1.75 -
DPS 0.00 1.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1291 0.1264 0.1172 0.1205 0.1224 0.11 0.11 11.25%
Adjusted Per Share Value based on latest NOSH - 269,047
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.55 1.86 1.47 1.17 0.75 1.58 1.04 -34.57%
EPS 0.10 0.45 0.23 0.28 0.23 -0.36 -0.41 -
DPS 0.00 0.23 0.12 0.12 0.12 0.00 0.00 -
NAPS 0.0298 0.0294 0.0271 0.028 0.0285 0.0256 0.0256 10.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.07 0.09 0.09 0.05 0.04 0.04 -
P/RPS 3.35 0.88 1.42 1.80 1.55 0.59 0.90 139.98%
P/EPS 18.60 3.61 8.91 7.38 4.95 -2.58 -2.29 -
EY 5.38 27.71 11.22 13.56 20.20 -38.75 -43.75 -
DY 0.00 14.29 5.56 5.56 10.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.77 0.75 0.41 0.36 0.36 43.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 23/08/11 12/05/11 28/02/11 16/11/10 26/08/10 20/05/10 -
Price 0.10 0.06 0.09 0.115 0.13 0.05 0.03 -
P/RPS 4.18 0.75 1.42 2.29 4.03 0.73 0.67 238.51%
P/EPS 23.26 3.09 8.91 9.43 12.87 -3.23 -1.71 -
EY 4.30 32.33 11.22 10.61 7.77 -31.00 -58.33 -
DY 0.00 16.67 5.56 4.35 3.85 0.00 0.00 -
P/NAPS 0.77 0.47 0.77 0.95 1.06 0.45 0.27 100.97%

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