[SCOPE] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 534.72%
YoY- 364.39%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,120 3,902 6,368 4,382 3,516 4,807 8,652 -49.30%
PBT -530 -364 1,148 -314 -875 604 2,712 -
Tax -21 -4 -3 2,831 296 -39 -1 659.75%
NP -551 -368 1,145 2,517 -579 565 2,711 -
-
NP to SH -551 -368 1,145 2,517 -579 565 2,711 -
-
Tax Rate - - 0.26% - - 6.46% 0.04% -
Total Cost 3,671 4,270 5,223 1,865 4,095 4,242 5,941 -27.43%
-
Net Worth 35,525 32,357 34,376 33,845 30,844 32,420 32,854 5.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 1,338 - - 1,342 -
Div Payout % - - - 53.19% - - 49.50% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 35,525 32,357 34,376 33,845 30,844 32,420 32,854 5.34%
NOSH 290,000 262,857 266,279 267,765 263,181 269,047 268,415 5.28%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -17.66% -9.43% 17.98% 57.44% -16.47% 11.75% 31.33% -
ROE -1.55% -1.14% 3.33% 7.44% -1.88% 1.74% 8.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.08 1.48 2.39 1.64 1.34 1.79 3.22 -51.69%
EPS -0.19 -0.14 0.43 0.94 -0.22 0.21 1.01 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.50 -
NAPS 0.1225 0.1231 0.1291 0.1264 0.1172 0.1205 0.1224 0.05%
Adjusted Per Share Value based on latest NOSH - 267,765
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.27 0.34 0.55 0.38 0.30 0.42 0.75 -49.36%
EPS -0.05 -0.03 0.10 0.22 -0.05 0.05 0.23 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.12 -
NAPS 0.0308 0.028 0.0298 0.0293 0.0267 0.0281 0.0285 5.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.12 0.08 0.08 0.07 0.09 0.09 0.05 -
P/RPS 11.15 5.39 3.35 4.28 6.74 5.04 1.55 272.19%
P/EPS -63.16 -57.14 18.60 7.45 -40.91 42.86 4.95 -
EY -1.58 -1.75 5.38 13.43 -2.44 2.33 20.20 -
DY 0.00 0.00 0.00 7.14 0.00 0.00 10.00 -
P/NAPS 0.98 0.65 0.62 0.55 0.77 0.75 0.41 78.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 16/02/12 17/11/11 23/08/11 12/05/11 28/02/11 16/11/10 -
Price 0.19 0.12 0.10 0.06 0.09 0.115 0.13 -
P/RPS 17.66 8.08 4.18 3.67 6.74 6.44 4.03 167.54%
P/EPS -100.00 -85.71 23.26 6.38 -40.91 54.76 12.87 -
EY -1.00 -1.17 4.30 15.67 -2.44 1.83 7.77 -
DY 0.00 0.00 0.00 8.33 0.00 0.00 3.85 -
P/NAPS 1.55 0.97 0.77 0.47 0.77 0.95 1.06 28.80%

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