[SCOPE] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -21.28%
YoY- 121.47%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,801 25,669 24,595 24,631 27,807 27,679 26,792 2.48%
PBT 1,845 2,068 2,531 4,071 5,614 5,322 5,262 -50.18%
Tax -1,212 -1,099 -1,137 475 201 -88 -109 395.99%
NP 633 969 1,394 4,546 5,815 5,234 5,153 -75.19%
-
NP to SH 633 1,116 1,541 4,693 5,962 5,234 5,153 -75.19%
-
Tax Rate 65.69% 53.14% 44.92% -11.67% -3.58% 1.65% 2.07% -
Total Cost 27,168 24,700 23,201 20,085 21,992 22,445 21,639 16.33%
-
Net Worth 60,964 42,762 46,344 39,250 41,038 40,425 39,116 34.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 60,964 42,762 46,344 39,250 41,038 40,425 39,116 34.31%
NOSH 357,142 268,947 295,000 249,999 250,232 252,972 250,743 26.51%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.28% 3.77% 5.67% 18.46% 20.91% 18.91% 19.23% -
ROE 1.04% 2.61% 3.33% 11.96% 14.53% 12.95% 13.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.78 9.54 8.34 9.85 11.11 10.94 10.69 -19.04%
EPS 0.18 0.41 0.52 1.88 2.38 2.07 2.06 -80.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.159 0.1571 0.157 0.164 0.1598 0.156 6.16%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.41 2.22 2.13 2.13 2.41 2.40 2.32 2.56%
EPS 0.05 0.10 0.13 0.41 0.52 0.45 0.45 -76.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.037 0.0401 0.034 0.0355 0.035 0.0339 34.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.12 0.17 0.18 0.23 0.20 0.20 -
P/RPS 1.54 1.26 2.04 1.83 2.07 1.83 1.87 -12.10%
P/EPS 67.70 28.92 32.54 9.59 9.65 9.67 9.73 263.17%
EY 1.48 3.46 3.07 10.43 10.36 10.34 10.28 -72.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 1.08 1.15 1.40 1.25 1.28 -33.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 26/10/05 26/08/05 27/05/05 25/02/05 30/11/04 26/08/04 -
Price 0.13 0.12 0.15 0.16 0.20 0.24 0.19 -
P/RPS 1.67 1.26 1.80 1.62 1.80 2.19 1.78 -4.15%
P/EPS 73.35 28.92 28.72 8.52 8.39 11.60 9.25 296.15%
EY 1.36 3.46 3.48 11.73 11.91 8.62 10.82 -74.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.95 1.02 1.22 1.50 1.22 -26.99%

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