[SCOPE] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -11.39%
YoY- -104.33%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,266 20,540 26,918 19,370 78,330 82,460 51,962 -10.18%
PBT -200 1,566 6,630 -6,514 -3,030 1,814 2,248 -
Tax -226 -14 -80 0 -158 -602 -678 -16.71%
NP -426 1,552 6,550 -6,514 -3,188 1,212 1,570 -
-
NP to SH 538 1,552 6,550 -6,514 -3,188 1,212 1,570 -16.33%
-
Tax Rate - 0.89% 1.21% - - 33.19% 30.16% -
Total Cost 27,692 18,988 20,368 25,884 81,518 81,248 50,392 -9.48%
-
Net Worth 67,250 32,939 32,347 32,300 43,227 44,791 46,017 6.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 2,675 2,684 - - - - -
Div Payout % - 172.41% 40.98% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,250 32,939 32,347 32,300 43,227 44,791 46,017 6.52%
NOSH 448,333 267,586 268,442 269,173 270,169 263,478 270,689 8.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.56% 7.56% 24.33% -33.63% -4.07% 1.47% 3.02% -
ROE 0.80% 4.71% 20.25% -20.17% -7.38% 2.71% 3.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.08 7.68 10.03 7.20 28.99 31.30 19.20 -17.42%
EPS 0.12 0.58 2.44 -2.42 -1.18 0.46 0.58 -23.07%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1231 0.1205 0.12 0.16 0.17 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 267,910
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.42 1.82 2.39 1.72 6.94 7.31 4.61 -10.17%
EPS 0.05 0.14 0.58 -0.58 -0.28 0.11 0.14 -15.75%
DPS 0.00 0.24 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.0292 0.0287 0.0286 0.0383 0.0397 0.0408 6.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.08 0.09 0.05 0.07 0.09 0.14 -
P/RPS 5.59 1.04 0.90 0.69 0.24 0.29 0.73 40.35%
P/EPS 283.33 13.79 3.69 -2.07 -5.93 19.57 24.14 50.69%
EY 0.35 7.25 27.11 -48.40 -16.86 5.11 4.14 -33.72%
DY 0.00 12.50 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 0.65 0.75 0.42 0.44 0.53 0.82 18.47%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 16/02/12 28/02/11 02/02/10 19/02/09 20/02/08 26/02/07 -
Price 0.305 0.12 0.115 0.05 0.08 0.11 0.16 -
P/RPS 5.02 1.56 1.15 0.69 0.28 0.35 0.83 34.94%
P/EPS 254.17 20.69 4.71 -2.07 -6.78 23.91 27.59 44.73%
EY 0.39 4.83 21.22 -48.40 -14.75 4.18 3.63 -31.02%
DY 0.00 8.33 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.97 0.95 0.42 0.50 0.65 0.94 13.67%

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