[SCOPE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -124.71%
YoY- -195.57%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 41,230 21,128 54,683 37,962 25,981 13,395 32,983 15.99%
PBT 907 175 401 100 1,124 542 258 130.67%
Tax -301 -53 -227 -294 -339 -174 -124 80.32%
NP 606 122 174 -194 785 368 134 172.72%
-
NP to SH 606 122 174 -194 785 368 134 172.72%
-
Tax Rate 33.19% 30.29% 56.61% 294.00% 30.16% 32.10% 48.06% -
Total Cost 40,624 21,006 54,509 38,156 25,196 13,027 32,849 15.16%
-
Net Worth 44,791 41,479 49,300 45,950 46,017 44,685 45,559 -1.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 44,791 41,479 49,300 45,950 46,017 44,685 45,559 -1.12%
NOSH 263,478 243,999 290,000 277,142 270,689 262,857 267,999 -1.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.47% 0.58% 0.32% -0.51% 3.02% 2.75% 0.41% -
ROE 1.35% 0.29% 0.35% -0.42% 1.71% 0.82% 0.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.65 8.66 18.86 13.70 9.60 5.10 12.31 17.30%
EPS 0.23 0.05 0.06 -0.07 0.29 0.14 0.05 175.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.1658 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 264,594
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.57 1.83 4.74 3.29 2.25 1.16 2.86 15.88%
EPS 0.05 0.01 0.02 -0.02 0.07 0.03 0.01 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0359 0.0427 0.0398 0.0399 0.0387 0.0395 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.12 0.12 0.13 0.14 0.13 0.15 -
P/RPS 0.58 1.39 0.64 0.95 1.46 2.55 1.22 -39.00%
P/EPS 39.13 240.00 200.00 -185.71 48.28 92.86 300.00 -74.18%
EY 2.56 0.42 0.50 -0.54 2.07 1.08 0.33 290.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.71 0.78 0.82 0.76 0.88 -28.61%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 28/11/07 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.11 0.10 0.10 0.12 0.16 0.14 0.14 -
P/RPS 0.70 1.15 0.53 0.88 1.67 2.75 1.14 -27.69%
P/EPS 47.83 200.00 166.67 -171.43 55.17 100.00 280.00 -69.11%
EY 2.09 0.50 0.60 -0.58 1.81 1.00 0.36 221.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.59 0.72 0.94 0.82 0.82 -14.31%

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