[SCOPE] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -25.58%
YoY- 14.36%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,983 18,387 17,772 18,168 19,073 21,357 23,238 -12.58%
PBT -348 748 -60 -405 563 2,127 3,185 -
Tax -162 -156 2,803 3,120 3,085 3,087 54 -
NP -510 592 2,743 2,715 3,648 5,214 3,239 -
-
NP to SH -323 592 2,743 2,715 3,648 5,214 3,239 -
-
Tax Rate - 20.86% - - -547.96% -145.13% -1.70% -
Total Cost 19,493 17,795 15,029 15,453 15,425 16,143 19,999 -1.68%
-
Net Worth 57,806 33,183 35,525 32,357 34,376 33,845 30,844 51.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 1,338 1,338 1,338 2,680 1,342 -
Div Payout % - - 48.81% 49.31% 36.70% 51.42% 41.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 57,806 33,183 35,525 32,357 34,376 33,845 30,844 51.83%
NOSH 383,333 270,000 290,000 262,857 266,279 267,765 263,181 28.40%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.69% 3.22% 15.43% 14.94% 19.13% 24.41% 13.94% -
ROE -0.56% 1.78% 7.72% 8.39% 10.61% 15.41% 10.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.95 6.81 6.13 6.91 7.16 7.98 8.83 -31.94%
EPS -0.08 0.22 0.95 1.03 1.37 1.95 1.23 -
DPS 0.00 0.00 0.46 0.50 0.50 1.00 0.51 -
NAPS 0.1508 0.1229 0.1225 0.1231 0.1291 0.1264 0.1172 18.24%
Adjusted Per Share Value based on latest NOSH - 262,857
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.64 1.59 1.54 1.57 1.65 1.85 2.01 -12.65%
EPS -0.03 0.05 0.24 0.24 0.32 0.45 0.28 -
DPS 0.00 0.00 0.12 0.12 0.12 0.23 0.12 -
NAPS 0.0501 0.0287 0.0308 0.028 0.0298 0.0293 0.0267 51.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.22 0.12 0.08 0.08 0.07 0.09 -
P/RPS 7.27 3.23 1.96 1.16 1.12 0.88 1.02 269.03%
P/EPS -427.24 100.34 12.69 7.75 5.84 3.59 7.31 -
EY -0.23 1.00 7.88 12.91 17.12 27.82 13.67 -
DY 0.00 0.00 3.85 6.25 6.25 14.29 5.67 -
P/NAPS 2.39 1.79 0.98 0.65 0.62 0.55 0.77 112.34%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 17/08/12 17/05/12 16/02/12 17/11/11 23/08/11 12/05/11 -
Price 0.35 0.34 0.19 0.12 0.10 0.06 0.09 -
P/RPS 7.07 4.99 3.10 1.74 1.40 0.75 1.02 262.25%
P/EPS -415.38 155.07 20.09 11.62 7.30 3.08 7.31 -
EY -0.24 0.64 4.98 8.61 13.70 32.45 13.67 -
DY 0.00 0.00 2.43 4.17 5.00 16.67 5.67 -
P/NAPS 2.32 2.77 1.55 0.97 0.77 0.47 0.77 108.18%

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