[SCOPE] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -0.77%
YoY- -468.5%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,142 18,268 14,857 17,151 28,846 46,631 65,859 -53.08%
PBT 217 -3,957 -7,860 -12,399 -12,305 -10,657 -5,496 -
Tax -203 -202 623 108 108 29 -2,049 -78.55%
NP 14 -4,159 -7,237 -12,291 -12,197 -10,628 -7,545 -
-
NP to SH 14 -4,159 -7,237 -12,291 -12,197 -10,628 -7,545 -
-
Tax Rate 93.55% - - - - - - -
Total Cost 21,128 22,427 22,094 29,442 41,043 57,259 73,404 -56.37%
-
Net Worth 32,854 29,809 29,414 32,149 31,898 35,013 37,591 -8.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,342 - - - - - - -
Div Payout % 9,586.28% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 32,854 29,809 29,414 32,149 31,898 35,013 37,591 -8.58%
NOSH 268,415 270,999 267,407 267,910 265,818 269,333 268,512 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.07% -22.77% -48.71% -71.66% -42.28% -22.79% -11.46% -
ROE 0.04% -13.95% -24.60% -38.23% -38.24% -30.35% -20.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.88 6.74 5.56 6.40 10.85 17.31 24.53 -53.06%
EPS 0.01 -1.53 -2.71 -4.59 -4.59 -3.95 -2.81 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.11 0.11 0.12 0.12 0.13 0.14 -8.55%
Adjusted Per Share Value based on latest NOSH - 267,910
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.83 1.58 1.29 1.49 2.50 4.04 5.71 -53.13%
EPS 0.00 -0.36 -0.63 -1.06 -1.06 -0.92 -0.65 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0258 0.0255 0.0278 0.0276 0.0303 0.0326 -8.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.04 0.04 0.05 0.05 0.04 0.03 -
P/RPS 0.63 0.59 0.72 0.78 0.46 0.23 0.12 201.76%
P/EPS 958.63 -2.61 -1.48 -1.09 -1.09 -1.01 -1.07 -
EY 0.10 -38.37 -67.66 -91.75 -91.77 -98.65 -93.66 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.36 0.42 0.42 0.31 0.21 56.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 26/08/10 20/05/10 02/02/10 19/11/09 13/08/09 20/05/09 -
Price 0.13 0.05 0.03 0.05 0.05 0.05 0.04 -
P/RPS 1.65 0.74 0.54 0.78 0.46 0.29 0.16 373.10%
P/EPS 2,492.43 -3.26 -1.11 -1.09 -1.09 -1.27 -1.42 -
EY 0.04 -30.69 -90.21 -91.75 -91.77 -78.92 -70.25 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.45 0.27 0.42 0.42 0.38 0.29 137.09%

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