[SCOPE] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 57.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,679 26,792 20,068 12,906 6,322 0 -
PBT 5,322 5,262 3,018 1,961 1,030 0 -
Tax -88 -109 -899 -611 -175 0 -
NP 5,234 5,153 2,119 1,350 855 0 -
-
NP to SH 5,234 5,153 2,119 1,350 855 0 -
-
Tax Rate 1.65% 2.07% 29.79% 31.16% 16.99% - -
Total Cost 22,445 21,639 17,949 11,556 5,467 0 -
-
Net Worth 40,425 39,116 35,721 29,040 2,289 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 40,425 39,116 35,721 29,040 2,289 0 -
NOSH 252,972 250,743 248,064 206,250 18,586 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.91% 19.23% 10.56% 10.46% 13.52% 0.00% -
ROE 12.95% 13.17% 5.93% 4.65% 37.34% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.94 10.69 8.09 6.26 34.01 0.00 -
EPS 2.07 2.06 0.85 0.65 4.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.156 0.144 0.1408 0.1232 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,250
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.40 2.32 1.74 1.12 0.55 0.00 -
EPS 0.45 0.45 0.18 0.12 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0339 0.0309 0.0252 0.002 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.20 0.20 0.28 0.32 0.00 0.00 -
P/RPS 1.83 1.87 3.46 5.11 0.00 0.00 -
P/EPS 9.67 9.73 32.78 48.89 0.00 0.00 -
EY 10.34 10.28 3.05 2.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.28 1.94 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/11/04 26/08/04 - - - - -
Price 0.24 0.19 0.00 0.00 0.00 0.00 -
P/RPS 2.19 1.78 0.00 0.00 0.00 0.00 -
P/EPS 11.60 9.25 0.00 0.00 0.00 0.00 -
EY 8.62 10.82 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.22 0.00 0.00 0.00 0.00 -

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