[SCOPE] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -9500.0%
YoY- -43140.0%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,846 46,631 65,859 76,900 81,400 78,965 73,561 -46.39%
PBT -12,305 -10,657 -5,496 -643 1,790 1,779 78 -
Tax 108 29 -2,049 -1,519 -1,767 -1,741 -219 -
NP -12,197 -10,628 -7,545 -2,162 23 38 -141 1850.64%
-
NP to SH -12,197 -10,628 -7,545 -2,162 23 38 -141 1850.64%
-
Tax Rate - - - - 98.72% 97.86% 280.77% -
Total Cost 41,043 57,259 73,404 79,062 81,377 78,927 73,702 -32.28%
-
Net Worth 31,898 35,013 37,591 43,199 45,475 46,494 42,476 -17.36%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 31,898 35,013 37,591 43,199 45,475 46,494 42,476 -17.36%
NOSH 265,818 269,333 268,512 270,000 267,500 273,499 265,476 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -42.28% -22.79% -11.46% -2.81% 0.03% 0.05% -0.19% -
ROE -38.24% -30.35% -20.07% -5.00% 0.05% 0.08% -0.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.85 17.31 24.53 28.48 30.43 28.87 27.71 -46.44%
EPS -4.59 -3.95 -2.81 -0.80 0.01 0.01 -0.05 1929.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.16 0.17 0.17 0.16 -17.43%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.50 4.04 5.71 6.66 7.05 6.84 6.37 -46.36%
EPS -1.06 -0.92 -0.65 -0.19 0.00 0.00 -0.01 2133.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0303 0.0326 0.0374 0.0394 0.0403 0.0368 -17.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.05 0.04 0.03 0.07 0.06 0.10 0.07 -
P/RPS 0.46 0.23 0.12 0.25 0.20 0.35 0.25 50.10%
P/EPS -1.09 -1.01 -1.07 -8.74 697.83 719.74 -131.80 -95.89%
EY -91.77 -98.65 -93.66 -11.44 0.14 0.14 -0.76 2335.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.21 0.44 0.35 0.59 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 13/08/09 20/05/09 19/02/09 21/11/08 22/08/08 30/05/08 -
Price 0.05 0.05 0.04 0.08 0.10 0.04 0.11 -
P/RPS 0.46 0.29 0.16 0.28 0.33 0.14 0.40 9.75%
P/EPS -1.09 -1.27 -1.42 -9.99 1,163.04 287.89 -207.11 -96.96%
EY -91.77 -78.92 -70.25 -10.01 0.09 0.35 -0.48 3208.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.29 0.50 0.59 0.24 0.69 -28.15%

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