[SCOPE] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -66.85%
YoY- -66.85%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,080 15,655 20,102 21,128 16,676 11,981 12,586 45.50%
PBT 2,002 -1,130 732 175 301 -1,024 582 128.04%
Tax -1,455 15 -248 -53 67 45 -165 327.39%
NP 547 -1,115 484 122 368 -979 417 19.85%
-
NP to SH 547 -1,115 484 122 368 -979 417 19.85%
-
Tax Rate 72.68% - 33.88% 30.29% -22.26% - 28.35% -
Total Cost 21,533 16,770 19,618 21,006 16,308 12,960 12,169 46.34%
-
Net Worth 46,494 42,476 45,711 41,479 44,685 43,869 44,306 3.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,494 42,476 45,711 41,479 44,685 43,869 44,306 3.26%
NOSH 273,499 265,476 268,888 243,999 262,857 264,594 260,625 3.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.48% -7.12% 2.41% 0.58% 2.21% -8.17% 3.31% -
ROE 1.18% -2.63% 1.06% 0.29% 0.82% -2.23% 0.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.07 5.90 7.48 8.66 6.34 4.53 4.83 40.84%
EPS 0.20 -0.42 0.18 0.05 0.14 -0.37 0.16 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.17 0.17 0.1658 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 243,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.91 1.36 1.74 1.83 1.44 1.04 1.09 45.39%
EPS 0.05 -0.10 0.04 0.01 0.03 -0.08 0.04 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0368 0.0396 0.0359 0.0387 0.038 0.0384 3.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.10 0.07 0.09 0.12 0.12 0.13 0.14 -
P/RPS 1.24 1.19 1.20 1.39 1.89 2.87 2.90 -43.27%
P/EPS 50.00 -16.67 50.00 240.00 85.71 -35.14 87.50 -31.16%
EY 2.00 -6.00 2.00 0.42 1.17 -2.85 1.14 45.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.53 0.71 0.71 0.78 0.82 -19.72%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 30/05/08 20/02/08 28/11/07 24/08/07 30/05/07 26/02/07 -
Price 0.04 0.11 0.11 0.10 0.10 0.12 0.16 -
P/RPS 0.50 1.87 1.47 1.15 1.58 2.65 3.31 -71.66%
P/EPS 20.00 -26.19 61.11 200.00 71.43 -32.43 100.00 -65.83%
EY 5.00 -3.82 1.64 0.50 1.40 -3.08 1.00 192.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.69 0.65 0.59 0.59 0.72 0.94 -59.78%

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