[SCOPE] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -67.16%
YoY- -70.1%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 29,575 27,801 25,669 24,595 24,631 27,807 27,679 4.52%
PBT 987 1,845 2,068 2,531 4,071 5,614 5,322 -67.51%
Tax -902 -1,212 -1,099 -1,137 475 201 -88 372.53%
NP 85 633 969 1,394 4,546 5,815 5,234 -93.60%
-
NP to SH 85 633 1,116 1,541 4,693 5,962 5,234 -93.60%
-
Tax Rate 91.39% 65.69% 53.14% 44.92% -11.67% -3.58% 1.65% -
Total Cost 29,490 27,168 24,700 23,201 20,085 21,992 22,445 19.98%
-
Net Worth 45,682 60,964 42,762 46,344 39,250 41,038 40,425 8.49%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 45,682 60,964 42,762 46,344 39,250 41,038 40,425 8.49%
NOSH 268,717 357,142 268,947 295,000 249,999 250,232 252,972 4.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.29% 2.28% 3.77% 5.67% 18.46% 20.91% 18.91% -
ROE 0.19% 1.04% 2.61% 3.33% 11.96% 14.53% 12.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.01 7.78 9.54 8.34 9.85 11.11 10.94 0.42%
EPS 0.03 0.18 0.41 0.52 1.88 2.38 2.07 -94.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1707 0.159 0.1571 0.157 0.164 0.1598 4.21%
Adjusted Per Share Value based on latest NOSH - 295,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.56 2.41 2.22 2.13 2.13 2.41 2.40 4.40%
EPS 0.01 0.05 0.10 0.13 0.41 0.52 0.45 -92.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0528 0.037 0.0401 0.034 0.0355 0.035 8.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.21 0.12 0.12 0.17 0.18 0.23 0.20 -
P/RPS 1.91 1.54 1.26 2.04 1.83 2.07 1.83 2.89%
P/EPS 663.89 67.70 28.92 32.54 9.59 9.65 9.67 1580.99%
EY 0.15 1.48 3.46 3.07 10.43 10.36 10.34 -94.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.70 0.75 1.08 1.15 1.40 1.25 -0.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 26/10/05 26/08/05 27/05/05 25/02/05 30/11/04 -
Price 0.15 0.13 0.12 0.15 0.16 0.20 0.24 -
P/RPS 1.36 1.67 1.26 1.80 1.62 1.80 2.19 -27.23%
P/EPS 474.21 73.35 28.92 28.72 8.52 8.39 11.60 1089.38%
EY 0.21 1.36 3.46 3.48 11.73 11.91 8.62 -91.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.75 0.95 1.02 1.22 1.50 -29.94%

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