[SCOPE] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 44.75%
YoY- -1466.36%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,856 25,472 34,608 23,112 94,252 84,512 53,580 -10.31%
PBT 208 4,592 10,848 -5,848 744 700 2,168 -32.31%
Tax -36 -12 -4 0 -316 -212 -696 -38.93%
NP 172 4,580 10,844 -5,848 428 488 1,472 -30.05%
-
NP to SH 920 4,580 10,844 -5,848 428 488 1,472 -7.52%
-
Tax Rate 17.31% 0.26% 0.04% - 42.47% 30.29% 32.10% -
Total Cost 27,684 20,892 23,764 28,960 93,824 84,024 52,108 -9.99%
-
Net Worth 346,840 34,376 32,854 31,898 45,475 41,479 44,685 40.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 5,368 - - - - -
Div Payout % - - 49.50% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 346,840 34,376 32,854 31,898 45,475 41,479 44,685 40.66%
NOSH 2,300,000 266,279 268,415 265,818 267,500 243,999 262,857 43.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.62% 17.98% 31.33% -25.30% 0.45% 0.58% 2.75% -
ROE 0.27% 13.32% 33.01% -18.33% 0.94% 1.18% 3.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.21 9.57 12.89 8.69 35.23 34.64 20.38 -37.51%
EPS 0.04 1.72 4.04 -2.20 0.16 0.20 0.56 -35.56%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1291 0.1224 0.12 0.17 0.17 0.17 -1.97%
Adjusted Per Share Value based on latest NOSH - 265,818
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.41 2.21 3.00 2.00 8.16 7.32 4.64 -10.33%
EPS 0.08 0.40 0.94 -0.51 0.04 0.04 0.13 -7.76%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.3005 0.0298 0.0285 0.0276 0.0394 0.0359 0.0387 40.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.36 0.08 0.05 0.05 0.06 0.12 0.13 -
P/RPS 29.72 0.84 0.39 0.58 0.17 0.35 0.64 89.47%
P/EPS 900.00 4.65 1.24 -2.27 37.50 60.00 23.21 83.87%
EY 0.11 21.50 80.80 -44.00 2.67 1.67 4.31 -45.70%
DY 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.62 0.41 0.42 0.35 0.71 0.76 21.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 16/11/10 19/11/09 21/11/08 28/11/07 27/11/06 -
Price 0.35 0.10 0.13 0.05 0.10 0.10 0.14 -
P/RPS 28.90 1.05 1.01 0.58 0.28 0.29 0.69 86.24%
P/EPS 875.00 5.81 3.22 -2.27 62.50 50.00 25.00 80.76%
EY 0.11 17.20 31.08 -44.00 1.60 2.00 4.00 -45.02%
DY 0.00 0.00 15.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.77 1.06 0.42 0.59 0.59 0.82 18.90%

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