[SCOPE] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -236.64%
YoY- -1475.15%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 17,853 22,633 16,006 58,372 75,841 50,616 30,516 -8.53%
PBT 336 3,253 -6,268 -9,940 -298 133 377 -1.89%
Tax -37 341 0 -792 -382 -391 -106 -16.07%
NP 298 3,594 -6,268 -10,732 -681 -258 270 1.65%
-
NP to SH 298 3,594 -6,268 -10,732 -681 -258 270 1.65%
-
Tax Rate 11.01% -10.48% - - - 293.98% 28.12% -
Total Cost 17,554 19,038 22,274 69,104 76,522 50,874 30,245 -8.66%
-
Net Worth 34,299 31,284 29,549 37,562 43,031 45,950 43,137 -3.74%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 1,779 - - - - - -
Div Payout % - 49.50% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 34,299 31,284 29,549 37,562 43,031 45,950 43,137 -3.74%
NOSH 279,999 266,930 268,628 268,300 268,947 277,142 253,749 1.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.67% 15.88% -39.16% -18.39% -0.90% -0.51% 0.89% -
ROE 0.87% 11.49% -21.21% -28.57% -1.58% -0.56% 0.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.38 8.48 5.96 21.76 28.20 18.26 12.03 -10.02%
EPS 0.11 1.35 -2.33 -4.00 -0.25 -0.09 0.11 0.00%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1172 0.11 0.14 0.16 0.1658 0.17 -5.31%
Adjusted Per Share Value based on latest NOSH - 268,512
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.55 1.96 1.39 5.06 6.57 4.38 2.64 -8.48%
EPS 0.03 0.31 -0.54 -0.93 -0.06 -0.02 0.02 6.98%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0271 0.0256 0.0325 0.0373 0.0398 0.0374 -3.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.12 0.09 0.04 0.03 0.07 0.13 0.21 -
P/RPS 1.88 1.06 0.67 0.14 0.25 0.71 1.75 1.20%
P/EPS 112.50 6.68 -1.71 -0.75 -27.63 -139.29 196.88 -8.89%
EY 0.89 14.96 -58.33 -133.33 -3.62 -0.72 0.51 9.71%
DY 0.00 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.36 0.21 0.44 0.78 1.24 -3.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 12/05/11 20/05/10 20/05/09 30/05/08 30/05/07 24/05/06 -
Price 0.19 0.09 0.03 0.04 0.11 0.12 0.15 -
P/RPS 2.98 1.06 0.50 0.18 0.39 0.66 1.25 15.56%
P/EPS 178.13 6.68 -1.29 -1.00 -43.42 -128.57 140.63 4.01%
EY 0.56 14.96 -77.78 -100.00 -2.30 -0.78 0.71 -3.87%
DY 0.00 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.77 0.27 0.29 0.69 0.72 0.88 9.88%

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