[SCOPE] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -21.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 51,962 34,254 27,842 25,812 26.23%
PBT 2,248 3,254 4,626 3,920 -16.90%
Tax -678 -752 -602 -1,222 -17.81%
NP 1,570 2,502 4,024 2,698 -16.49%
-
NP to SH 1,570 3,254 4,024 2,698 -16.49%
-
Tax Rate 30.16% 23.11% 13.01% 31.17% -
Total Cost 50,392 31,752 23,818 23,114 29.63%
-
Net Worth 46,017 59,091 41,246 27,527 18.66%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 46,017 59,091 41,246 27,527 18.66%
NOSH 270,689 346,170 251,499 195,507 11.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.02% 7.30% 14.45% 10.45% -
ROE 3.41% 5.51% 9.76% 9.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.20 9.90 11.07 13.20 13.29%
EPS 0.58 0.94 1.60 1.38 -25.07%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1707 0.164 0.1408 6.47%
Adjusted Per Share Value based on latest NOSH - 206,250
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.50 2.97 2.41 2.24 26.15%
EPS 0.14 0.28 0.35 0.23 -15.23%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0512 0.0357 0.0238 18.77%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 0.12 0.23 0.32 -
P/RPS 0.73 1.21 2.08 2.42 -32.90%
P/EPS 24.14 12.77 14.38 23.19 1.34%
EY 4.14 7.83 6.96 4.31 -1.33%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 1.40 2.27 -28.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 24/02/06 25/02/05 20/02/04 -
Price 0.16 0.13 0.20 0.30 -
P/RPS 0.83 1.31 1.81 2.27 -28.47%
P/EPS 27.59 13.83 12.50 21.74 8.25%
EY 3.63 7.23 8.00 4.60 -7.58%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 1.22 2.13 -23.84%

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