[SCOPE] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -43.28%
YoY- -89.38%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 38,095 32,983 29,575 27,801 25,669 24,595 24,631 33.70%
PBT 173 258 987 1,845 2,068 2,531 4,071 -87.79%
Tax -182 -124 -902 -1,212 -1,099 -1,137 475 -
NP -9 134 85 633 969 1,394 4,546 -
-
NP to SH -9 134 85 633 1,116 1,541 4,693 -
-
Tax Rate 105.20% 48.06% 91.39% 65.69% 53.14% 44.92% -11.67% -
Total Cost 38,104 32,849 29,490 27,168 24,700 23,201 20,085 53.18%
-
Net Worth 44,685 39,100 45,682 60,964 42,762 46,344 39,250 9.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,685 39,100 45,682 60,964 42,762 46,344 39,250 9.02%
NOSH 262,857 230,000 268,717 357,142 268,947 295,000 249,999 3.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.02% 0.41% 0.29% 2.28% 3.77% 5.67% 18.46% -
ROE -0.02% 0.34% 0.19% 1.04% 2.61% 3.33% 11.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.49 14.34 11.01 7.78 9.54 8.34 9.85 29.31%
EPS 0.00 0.06 0.03 0.18 0.41 0.52 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.1707 0.159 0.1571 0.157 5.44%
Adjusted Per Share Value based on latest NOSH - 357,142
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.38 2.92 2.62 2.46 2.28 2.18 2.18 33.92%
EPS 0.00 0.01 0.01 0.06 0.10 0.14 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0347 0.0405 0.054 0.0379 0.0411 0.0348 8.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.13 0.15 0.21 0.12 0.12 0.17 0.18 -
P/RPS 0.90 1.05 1.91 1.54 1.26 2.04 1.83 -37.66%
P/EPS -3,796.83 257.46 663.89 67.70 28.92 32.54 9.59 -
EY -0.03 0.39 0.15 1.48 3.46 3.07 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 1.24 0.70 0.75 1.08 1.15 -24.10%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 24/05/06 24/02/06 26/10/05 26/08/05 27/05/05 -
Price 0.14 0.14 0.15 0.13 0.12 0.15 0.16 -
P/RPS 0.97 0.98 1.36 1.67 1.26 1.80 1.62 -28.93%
P/EPS -4,088.89 240.30 474.21 73.35 28.92 28.72 8.52 -
EY -0.02 0.42 0.21 1.36 3.46 3.48 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.88 0.76 0.75 0.95 1.02 -13.52%

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