[SCOPE] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 41.12%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,042 21,142 18,268 14,857 17,151 28,846 46,631 -39.23%
PBT 2,616 217 -3,957 -7,860 -12,399 -12,305 -10,657 -
Tax -242 -203 -202 623 108 108 29 -
NP 2,374 14 -4,159 -7,237 -12,291 -12,197 -10,628 -
-
NP to SH 2,374 14 -4,159 -7,237 -12,291 -12,197 -10,628 -
-
Tax Rate 9.25% 93.55% - - - - - -
Total Cost 19,668 21,128 22,427 22,094 29,442 41,043 57,259 -50.85%
-
Net Worth 32,420 32,854 29,809 29,414 32,149 31,898 35,013 -4.98%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,342 1,342 - - - - - -
Div Payout % 56.53% 9,586.28% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 32,420 32,854 29,809 29,414 32,149 31,898 35,013 -4.98%
NOSH 269,047 268,415 270,999 267,407 267,910 265,818 269,333 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.77% 0.07% -22.77% -48.71% -71.66% -42.28% -22.79% -
ROE 7.32% 0.04% -13.95% -24.60% -38.23% -38.24% -30.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.19 7.88 6.74 5.56 6.40 10.85 17.31 -39.19%
EPS 0.88 0.01 -1.53 -2.71 -4.59 -4.59 -3.95 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.1224 0.11 0.11 0.12 0.12 0.13 -4.92%
Adjusted Per Share Value based on latest NOSH - 267,407
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.91 1.83 1.58 1.29 1.49 2.50 4.04 -39.22%
EPS 0.21 0.00 -0.36 -0.63 -1.06 -1.06 -0.92 -
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0285 0.0258 0.0255 0.0278 0.0276 0.0303 -4.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.05 0.04 0.04 0.05 0.05 0.04 -
P/RPS 1.10 0.63 0.59 0.72 0.78 0.46 0.23 183.05%
P/EPS 10.20 958.63 -2.61 -1.48 -1.09 -1.09 -1.01 -
EY 9.80 0.10 -38.37 -67.66 -91.75 -91.77 -98.65 -
DY 5.56 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.41 0.36 0.36 0.42 0.42 0.31 79.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 26/08/10 20/05/10 02/02/10 19/11/09 13/08/09 -
Price 0.115 0.13 0.05 0.03 0.05 0.05 0.05 -
P/RPS 1.40 1.65 0.74 0.54 0.78 0.46 0.29 184.82%
P/EPS 13.03 2,492.43 -3.26 -1.11 -1.09 -1.09 -1.27 -
EY 7.67 0.04 -30.69 -90.21 -91.75 -91.77 -78.92 -
DY 4.35 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 0.45 0.27 0.42 0.42 0.38 83.89%

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