[SCOPE] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -27.33%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 84,512 53,580 33,132 28,836 25,288 35.17%
PBT 700 2,168 2,508 4,360 4,120 -35.77%
Tax -212 -696 -464 -616 -700 -25.80%
NP 488 1,472 2,044 3,744 3,420 -38.51%
-
NP to SH 488 1,472 2,044 3,744 3,420 -38.51%
-
Tax Rate 30.29% 32.10% 18.50% 14.13% 16.99% -
Total Cost 84,024 52,108 31,088 25,092 21,868 39.97%
-
Net Worth 41,479 44,685 42,762 40,425 2,289 106.21%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 41,479 44,685 42,762 40,425 2,289 106.21%
NOSH 243,999 262,857 268,947 252,972 18,586 90.26%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.58% 2.75% 6.17% 12.98% 13.52% -
ROE 1.18% 3.29% 4.78% 9.26% 149.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.64 20.38 12.32 11.40 136.05 -28.94%
EPS 0.20 0.56 0.76 1.48 18.40 -67.68%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.159 0.1598 0.1232 8.37%
Adjusted Per Share Value based on latest NOSH - 252,972
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.32 4.64 2.87 2.50 2.19 35.18%
EPS 0.04 0.13 0.18 0.32 0.30 -39.55%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0387 0.037 0.035 0.002 105.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.12 0.13 0.12 0.20 0.00 -
P/RPS 0.35 0.64 0.97 1.75 0.00 -
P/EPS 60.00 23.21 15.79 13.51 0.00 -
EY 1.67 4.31 6.33 7.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.75 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/11/07 27/11/06 26/10/05 30/11/04 13/11/03 -
Price 0.10 0.14 0.12 0.24 0.00 -
P/RPS 0.29 0.69 0.97 2.11 0.00 -
P/EPS 50.00 25.00 15.79 16.22 0.00 -
EY 2.00 4.00 6.33 6.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 0.75 1.50 0.00 -

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