[SCOPE] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 105.14%
YoY- -79.89%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 21,475 18,268 46,631 78,961 54,683 32,983 24,595 -2.23%
PBT 2,126 -3,957 -10,614 1,777 401 258 2,531 -2.86%
Tax 3,087 -202 29 -1,742 -227 -124 -1,137 -
NP 5,213 -4,159 -10,585 35 174 134 1,394 24.57%
-
NP to SH 5,213 -4,159 -10,585 35 174 134 1,394 24.57%
-
Tax Rate -145.20% - - 98.03% 56.61% 48.06% 44.92% -
Total Cost 16,262 22,427 57,216 78,926 54,509 32,849 23,201 -5.74%
-
Net Worth 33,965 29,515 34,901 61,200 49,300 45,559 39,817 -2.61%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,687 - - - - - 380 38.52%
Div Payout % 51.55% - - - - - 27.27% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 33,965 29,515 34,901 61,200 49,300 45,559 39,817 -2.61%
NOSH 268,711 268,322 268,472 360,000 290,000 267,999 253,454 0.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 24.27% -22.77% -22.70% 0.04% 0.32% 0.41% 5.67% -
ROE 15.35% -14.09% -30.33% 0.06% 0.35% 0.29% 3.50% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.99 6.81 17.37 21.93 18.86 12.31 9.70 -3.17%
EPS 1.94 -1.55 -3.95 0.01 0.06 0.05 0.55 23.36%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.15 37.16%
NAPS 0.1264 0.11 0.13 0.17 0.17 0.17 0.1571 -3.55%
Adjusted Per Share Value based on latest NOSH - 273,499
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.86 1.58 4.04 6.84 4.74 2.86 2.13 -2.23%
EPS 0.45 -0.36 -0.92 0.00 0.02 0.01 0.12 24.63%
DPS 0.23 0.00 0.00 0.00 0.00 0.00 0.03 40.40%
NAPS 0.0294 0.0256 0.0302 0.053 0.0427 0.0395 0.0345 -2.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.07 0.04 0.04 0.10 0.12 0.15 0.17 -
P/RPS 0.88 0.59 0.23 0.46 0.64 1.22 1.75 -10.82%
P/EPS 3.61 -2.58 -1.01 1,028.57 200.00 300.00 30.91 -30.07%
EY 27.71 -38.75 -98.57 0.10 0.50 0.33 3.24 42.98%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.88 59.09%
P/NAPS 0.55 0.36 0.31 0.59 0.71 0.88 1.08 -10.63%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 13/08/09 22/08/08 24/08/07 28/08/06 26/08/05 -
Price 0.06 0.05 0.05 0.04 0.10 0.14 0.15 -
P/RPS 0.75 0.73 0.29 0.18 0.53 1.14 1.55 -11.39%
P/EPS 3.09 -3.23 -1.27 411.43 166.67 280.00 27.27 -30.42%
EY 32.33 -31.00 -78.85 0.24 0.60 0.36 3.67 43.68%
DY 16.67 0.00 0.00 0.00 0.00 0.00 1.00 59.79%
P/NAPS 0.47 0.45 0.38 0.24 0.59 0.82 0.95 -11.06%

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