[SCOPE] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -27.58%
YoY- -78.68%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 32,983 29,575 27,801 25,669 24,595 24,631 27,807 12.08%
PBT 258 987 1,845 2,068 2,531 4,071 5,614 -87.24%
Tax -124 -902 -1,212 -1,099 -1,137 475 201 -
NP 134 85 633 969 1,394 4,546 5,815 -91.95%
-
NP to SH 134 85 633 1,116 1,541 4,693 5,962 -92.09%
-
Tax Rate 48.06% 91.39% 65.69% 53.14% 44.92% -11.67% -3.58% -
Total Cost 32,849 29,490 27,168 24,700 23,201 20,085 21,992 30.76%
-
Net Worth 39,100 45,682 60,964 42,762 46,344 39,250 41,038 -3.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 39,100 45,682 60,964 42,762 46,344 39,250 41,038 -3.18%
NOSH 230,000 268,717 357,142 268,947 295,000 249,999 250,232 -5.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.41% 0.29% 2.28% 3.77% 5.67% 18.46% 20.91% -
ROE 0.34% 0.19% 1.04% 2.61% 3.33% 11.96% 14.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.34 11.01 7.78 9.54 8.34 9.85 11.11 18.60%
EPS 0.06 0.03 0.18 0.41 0.52 1.88 2.38 -91.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.1707 0.159 0.1571 0.157 0.164 2.43%
Adjusted Per Share Value based on latest NOSH - 268,947
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.86 2.56 2.41 2.22 2.13 2.13 2.41 12.12%
EPS 0.01 0.01 0.05 0.10 0.13 0.41 0.52 -92.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0396 0.0528 0.037 0.0401 0.034 0.0355 -3.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.21 0.12 0.12 0.17 0.18 0.23 -
P/RPS 1.05 1.91 1.54 1.26 2.04 1.83 2.07 -36.47%
P/EPS 257.46 663.89 67.70 28.92 32.54 9.59 9.65 798.25%
EY 0.39 0.15 1.48 3.46 3.07 10.43 10.36 -88.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.24 0.70 0.75 1.08 1.15 1.40 -26.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/05/06 24/02/06 26/10/05 26/08/05 27/05/05 25/02/05 -
Price 0.14 0.15 0.13 0.12 0.15 0.16 0.20 -
P/RPS 0.98 1.36 1.67 1.26 1.80 1.62 1.80 -33.39%
P/EPS 240.30 474.21 73.35 28.92 28.72 8.52 8.39 841.88%
EY 0.42 0.21 1.36 3.46 3.48 11.73 11.91 -89.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.76 0.75 0.95 1.02 1.22 -23.32%

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