[SCOPE] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -86.57%
YoY- -98.19%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,837 38,095 32,983 29,575 27,801 25,669 24,595 42.36%
PBT -245 173 258 987 1,845 2,068 2,531 -
Tax -87 -182 -124 -902 -1,212 -1,099 -1,137 -81.89%
NP -332 -9 134 85 633 969 1,394 -
-
NP to SH -332 -9 134 85 633 1,116 1,541 -
-
Tax Rate - 105.20% 48.06% 91.39% 65.69% 53.14% 44.92% -
Total Cost 42,169 38,104 32,849 29,490 27,168 24,700 23,201 48.77%
-
Net Worth 44,306 44,685 39,100 45,682 60,964 42,762 46,344 -2.94%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 44,306 44,685 39,100 45,682 60,964 42,762 46,344 -2.94%
NOSH 260,625 262,857 230,000 268,717 357,142 268,947 295,000 -7.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.79% -0.02% 0.41% 0.29% 2.28% 3.77% 5.67% -
ROE -0.75% -0.02% 0.34% 0.19% 1.04% 2.61% 3.33% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.05 14.49 14.34 11.01 7.78 9.54 8.34 54.53%
EPS -0.13 0.00 0.06 0.03 0.18 0.41 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.1707 0.159 0.1571 5.38%
Adjusted Per Share Value based on latest NOSH - 268,717
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.62 3.30 2.86 2.56 2.41 2.22 2.13 42.27%
EPS -0.03 0.00 0.01 0.01 0.05 0.10 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0387 0.0339 0.0396 0.0528 0.037 0.0401 -2.83%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.13 0.15 0.21 0.12 0.12 0.17 -
P/RPS 0.87 0.90 1.05 1.91 1.54 1.26 2.04 -43.25%
P/EPS -109.90 -3,796.83 257.46 663.89 67.70 28.92 32.54 -
EY -0.91 -0.03 0.39 0.15 1.48 3.46 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.88 1.24 0.70 0.75 1.08 -16.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 24/05/06 24/02/06 26/10/05 26/08/05 -
Price 0.16 0.14 0.14 0.15 0.13 0.12 0.15 -
P/RPS 1.00 0.97 0.98 1.36 1.67 1.26 1.80 -32.34%
P/EPS -125.60 -4,088.89 240.30 474.21 73.35 28.92 28.72 -
EY -0.80 -0.02 0.42 0.21 1.36 3.46 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.82 0.88 0.76 0.75 0.95 -0.70%

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