[SCOPE] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -91.68%
YoY- -86.57%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 58,372 75,841 50,616 30,516 23,876 26,757 16.87%
PBT -9,940 -298 133 377 2,436 4,022 -
Tax -792 -382 -391 -106 -420 -1,198 -7.93%
NP -10,732 -681 -258 270 2,016 2,824 -
-
NP to SH -10,732 -681 -258 270 2,016 2,824 -
-
Tax Rate - - 293.98% 28.12% 17.24% 29.79% -
Total Cost 69,104 76,522 50,874 30,245 21,860 23,933 23.60%
-
Net Worth 37,562 43,031 45,950 43,137 39,564 30,807 4.04%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 37,562 43,031 45,950 43,137 39,564 30,807 4.04%
NOSH 268,300 268,947 277,142 253,749 251,999 213,939 4.62%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -18.39% -0.90% -0.51% 0.89% 8.44% 10.55% -
ROE -28.57% -1.58% -0.56% 0.63% 5.10% 9.17% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.76 28.20 18.26 12.03 9.47 12.51 11.70%
EPS -4.00 -0.25 -0.09 0.11 0.80 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.1658 0.17 0.157 0.144 -0.56%
Adjusted Per Share Value based on latest NOSH - 268,717
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.06 6.57 4.38 2.64 2.07 2.32 16.86%
EPS -0.93 -0.06 -0.02 0.02 0.17 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0373 0.0398 0.0374 0.0343 0.0267 4.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.03 0.07 0.13 0.21 0.18 0.28 -
P/RPS 0.14 0.25 0.71 1.75 1.90 2.24 -42.54%
P/EPS -0.75 -27.63 -139.29 196.88 22.50 21.21 -
EY -133.33 -3.62 -0.72 0.51 4.44 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.44 0.78 1.24 1.15 1.94 -35.88%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/09 30/05/08 30/05/07 24/05/06 27/05/05 07/05/04 -
Price 0.04 0.11 0.12 0.15 0.16 0.26 -
P/RPS 0.18 0.39 0.66 1.25 1.69 2.08 -38.68%
P/EPS -1.00 -43.42 -128.57 140.63 20.00 19.70 -
EY -100.00 -2.30 -0.78 0.71 5.00 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.69 0.72 0.88 1.02 1.81 -30.65%

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