[SCOPE] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -40.86%
YoY- -28068.42%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,857 17,151 28,846 46,631 65,859 76,900 81,400 -67.85%
PBT -7,860 -12,399 -12,305 -10,657 -5,496 -643 1,790 -
Tax 623 108 108 29 -2,049 -1,519 -1,767 -
NP -7,237 -12,291 -12,197 -10,628 -7,545 -2,162 23 -
-
NP to SH -7,237 -12,291 -12,197 -10,628 -7,545 -2,162 23 -
-
Tax Rate - - - - - - 98.72% -
Total Cost 22,094 29,442 41,043 57,259 73,404 79,062 81,377 -58.10%
-
Net Worth 29,414 32,149 31,898 35,013 37,591 43,199 45,475 -25.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 29,414 32,149 31,898 35,013 37,591 43,199 45,475 -25.22%
NOSH 267,407 267,910 265,818 269,333 268,512 270,000 267,500 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -48.71% -71.66% -42.28% -22.79% -11.46% -2.81% 0.03% -
ROE -24.60% -38.23% -38.24% -30.35% -20.07% -5.00% 0.05% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.56 6.40 10.85 17.31 24.53 28.48 30.43 -67.83%
EPS -2.71 -4.59 -4.59 -3.95 -2.81 -0.80 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.13 0.14 0.16 0.17 -25.20%
Adjusted Per Share Value based on latest NOSH - 269,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.29 1.49 2.50 4.04 5.71 6.66 7.05 -67.80%
EPS -0.63 -1.06 -1.06 -0.92 -0.65 -0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0278 0.0276 0.0303 0.0326 0.0374 0.0394 -25.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.04 0.05 0.05 0.04 0.03 0.07 0.06 -
P/RPS 0.72 0.78 0.46 0.23 0.12 0.25 0.20 135.07%
P/EPS -1.48 -1.09 -1.09 -1.01 -1.07 -8.74 697.83 -
EY -67.66 -91.75 -91.77 -98.65 -93.66 -11.44 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.42 0.31 0.21 0.44 0.35 1.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 02/02/10 19/11/09 13/08/09 20/05/09 19/02/09 21/11/08 -
Price 0.03 0.05 0.05 0.05 0.04 0.08 0.10 -
P/RPS 0.54 0.78 0.46 0.29 0.16 0.28 0.33 38.90%
P/EPS -1.11 -1.09 -1.09 -1.27 -1.42 -9.99 1,163.04 -
EY -90.21 -91.75 -91.77 -78.92 -70.25 -10.01 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.42 0.38 0.29 0.50 0.59 -40.64%

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