[SCOPE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -44.34%
YoY- 41.6%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,459 8,652 18,268 12,005 9,685 5,778 46,631 -56.22%
PBT 3,315 2,712 -3,957 -4,701 -3,257 -1,462 -10,614 -
Tax -40 -1 -202 0 0 0 29 -
NP 3,275 2,711 -4,159 -4,701 -3,257 -1,462 -10,585 -
-
NP to SH 3,275 2,711 -4,159 -4,701 -3,257 -1,462 -10,585 -
-
Tax Rate 1.21% 0.04% - - - - - -
Total Cost 10,184 5,941 22,427 16,706 12,942 7,240 57,216 -68.25%
-
Net Worth 32,347 32,854 29,515 29,549 32,300 31,898 34,901 -4.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,342 1,342 - - - - - -
Div Payout % 40.98% 49.50% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 32,347 32,854 29,515 29,549 32,300 31,898 34,901 -4.92%
NOSH 268,442 268,415 268,322 268,628 269,173 265,818 268,472 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 24.33% 31.33% -22.77% -39.16% -33.63% -25.30% -22.70% -
ROE 10.12% 8.25% -14.09% -15.91% -10.08% -4.58% -30.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.01 3.22 6.81 4.47 3.60 2.17 17.37 -56.24%
EPS 1.22 1.01 -1.55 -1.75 -1.21 -0.55 -3.95 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.1224 0.11 0.11 0.12 0.12 0.13 -4.92%
Adjusted Per Share Value based on latest NOSH - 267,407
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.17 0.75 1.58 1.04 0.84 0.50 4.04 -56.12%
EPS 0.28 0.23 -0.36 -0.41 -0.28 -0.13 -0.92 -
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0285 0.0256 0.0256 0.028 0.0276 0.0302 -4.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.05 0.04 0.04 0.05 0.05 0.04 -
P/RPS 1.80 1.55 0.59 0.90 1.39 2.30 0.23 292.70%
P/EPS 7.38 4.95 -2.58 -2.29 -4.13 -9.09 -1.01 -
EY 13.56 20.20 -38.75 -43.75 -24.20 -11.00 -98.57 -
DY 5.56 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.41 0.36 0.36 0.42 0.42 0.31 79.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 26/08/10 20/05/10 02/02/10 19/11/09 13/08/09 -
Price 0.115 0.13 0.05 0.03 0.05 0.05 0.05 -
P/RPS 2.29 4.03 0.73 0.67 1.39 2.30 0.29 295.05%
P/EPS 9.43 12.87 -3.23 -1.71 -4.13 -9.09 -1.27 -
EY 10.61 7.77 -31.00 -58.33 -24.20 -11.00 -78.85 -
DY 4.35 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 0.45 0.27 0.42 0.42 0.38 83.89%

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