[SCOPE] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 42.53%
YoY- 60.87%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,238 22,042 21,142 18,268 14,857 17,151 28,846 -13.43%
PBT 3,185 2,616 217 -3,957 -7,860 -12,399 -12,305 -
Tax 54 -242 -203 -202 623 108 108 -37.03%
NP 3,239 2,374 14 -4,159 -7,237 -12,291 -12,197 -
-
NP to SH 3,239 2,374 14 -4,159 -7,237 -12,291 -12,197 -
-
Tax Rate -1.70% 9.25% 93.55% - - - - -
Total Cost 19,999 19,668 21,128 22,427 22,094 29,442 41,043 -38.10%
-
Net Worth 30,844 32,420 32,854 29,809 29,414 32,149 31,898 -2.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,342 1,342 1,342 - - - - -
Div Payout % 41.43% 56.53% 9,586.28% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 30,844 32,420 32,854 29,809 29,414 32,149 31,898 -2.21%
NOSH 263,181 269,047 268,415 270,999 267,407 267,910 265,818 -0.66%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.94% 10.77% 0.07% -22.77% -48.71% -71.66% -42.28% -
ROE 10.50% 7.32% 0.04% -13.95% -24.60% -38.23% -38.24% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.83 8.19 7.88 6.74 5.56 6.40 10.85 -12.84%
EPS 1.23 0.88 0.01 -1.53 -2.71 -4.59 -4.59 -
DPS 0.51 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.1205 0.1224 0.11 0.11 0.12 0.12 -1.56%
Adjusted Per Share Value based on latest NOSH - 270,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.01 1.91 1.83 1.58 1.29 1.49 2.50 -13.54%
EPS 0.28 0.21 0.00 -0.36 -0.63 -1.06 -1.06 -
DPS 0.12 0.12 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0281 0.0285 0.0258 0.0255 0.0278 0.0276 -2.18%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.09 0.09 0.05 0.04 0.04 0.05 0.05 -
P/RPS 1.02 1.10 0.63 0.59 0.72 0.78 0.46 70.12%
P/EPS 7.31 10.20 958.63 -2.61 -1.48 -1.09 -1.09 -
EY 13.67 9.80 0.10 -38.37 -67.66 -91.75 -91.77 -
DY 5.67 5.56 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.41 0.36 0.36 0.42 0.42 49.84%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 28/02/11 16/11/10 26/08/10 20/05/10 02/02/10 19/11/09 -
Price 0.09 0.115 0.13 0.05 0.03 0.05 0.05 -
P/RPS 1.02 1.40 1.65 0.74 0.54 0.78 0.46 70.12%
P/EPS 7.31 13.03 2,492.43 -3.26 -1.11 -1.09 -1.09 -
EY 13.67 7.67 0.04 -30.69 -90.21 -91.75 -91.77 -
DY 5.67 4.35 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 1.06 0.45 0.27 0.42 0.42 49.84%

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