[SCOPE] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -106.72%
YoY- -100.81%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,638 48,058 41,837 38,095 32,983 29,575 27,801 57.09%
PBT 401 75 -245 173 258 987 1,845 -63.95%
Tax -227 -338 -87 -182 -124 -902 -1,212 -67.36%
NP 174 -263 -332 -9 134 85 633 -57.82%
-
NP to SH 174 -263 -332 -9 134 85 633 -57.82%
-
Tax Rate 56.61% 450.67% - 105.20% 48.06% 91.39% 65.69% -
Total Cost 54,464 48,321 42,169 38,104 32,849 29,490 27,168 59.19%
-
Net Worth 44,685 43,869 44,306 44,685 39,100 45,682 60,964 -18.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 44,685 43,869 44,306 44,685 39,100 45,682 60,964 -18.75%
NOSH 262,857 264,594 260,625 262,857 230,000 268,717 357,142 -18.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.32% -0.55% -0.79% -0.02% 0.41% 0.29% 2.28% -
ROE 0.39% -0.60% -0.75% -0.02% 0.34% 0.19% 1.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.79 18.16 16.05 14.49 14.34 11.01 7.78 92.91%
EPS 0.07 -0.10 -0.13 0.00 0.06 0.03 0.18 -46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1658 0.17 0.17 0.17 0.17 0.1707 -0.27%
Adjusted Per Share Value based on latest NOSH - 262,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.73 4.16 3.62 3.30 2.86 2.56 2.41 56.95%
EPS 0.02 -0.02 -0.03 0.00 0.01 0.01 0.05 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.038 0.0384 0.0387 0.0339 0.0396 0.0528 -18.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.13 0.14 0.13 0.15 0.21 0.12 -
P/RPS 0.58 0.72 0.87 0.90 1.05 1.91 1.54 -47.94%
P/EPS 181.28 -130.79 -109.90 -3,796.83 257.46 663.89 67.70 93.17%
EY 0.55 -0.76 -0.91 -0.03 0.39 0.15 1.48 -48.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.82 0.76 0.88 1.24 0.70 0.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 24/05/06 24/02/06 -
Price 0.10 0.12 0.16 0.14 0.14 0.15 0.13 -
P/RPS 0.48 0.66 1.00 0.97 0.98 1.36 1.67 -56.54%
P/EPS 151.07 -120.73 -125.60 -4,088.89 240.30 474.21 73.35 62.09%
EY 0.66 -0.83 -0.80 -0.02 0.42 0.21 1.36 -38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.94 0.82 0.82 0.88 0.76 -15.57%

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