[SCOPE] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 3.78%
YoY- 41.6%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 24,934 17,853 22,633 16,006 58,372 75,841 50,616 -11.12%
PBT -3,154 336 3,253 -6,268 -9,940 -298 133 -
Tax -170 -37 341 0 -792 -382 -391 -12.95%
NP -3,325 298 3,594 -6,268 -10,732 -681 -258 53.05%
-
NP to SH -2,140 298 3,594 -6,268 -10,732 -681 -258 42.23%
-
Tax Rate - 11.01% -10.48% - - - 293.98% -
Total Cost 28,259 17,554 19,038 22,274 69,104 76,522 50,874 -9.32%
-
Net Worth 55,257 34,299 31,284 29,549 37,562 43,031 45,950 3.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 1,779 - - - - -
Div Payout % - - 49.50% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 55,257 34,299 31,284 29,549 37,562 43,031 45,950 3.11%
NOSH 382,142 279,999 266,930 268,628 268,300 268,947 277,142 5.49%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -13.34% 1.67% 15.88% -39.16% -18.39% -0.90% -0.51% -
ROE -3.87% 0.87% 11.49% -21.21% -28.57% -1.58% -0.56% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.52 6.38 8.48 5.96 21.76 28.20 18.26 -15.75%
EPS -0.56 0.11 1.35 -2.33 -4.00 -0.25 -0.09 35.58%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.1225 0.1172 0.11 0.14 0.16 0.1658 -2.25%
Adjusted Per Share Value based on latest NOSH - 267,407
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.16 1.55 1.96 1.39 5.06 6.57 4.38 -11.10%
EPS -0.19 0.03 0.31 -0.54 -0.93 -0.06 -0.02 45.48%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0297 0.0271 0.0256 0.0325 0.0373 0.0398 3.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.315 0.12 0.09 0.04 0.03 0.07 0.13 -
P/RPS 4.83 1.88 1.06 0.67 0.14 0.25 0.71 37.61%
P/EPS -56.25 112.50 6.68 -1.71 -0.75 -27.63 -139.29 -14.01%
EY -1.78 0.89 14.96 -58.33 -133.33 -3.62 -0.72 16.26%
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.98 0.77 0.36 0.21 0.44 0.78 18.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 17/05/12 12/05/11 20/05/10 20/05/09 30/05/08 30/05/07 -
Price 0.26 0.19 0.09 0.03 0.04 0.11 0.12 -
P/RPS 3.98 2.98 1.06 0.50 0.18 0.39 0.66 34.87%
P/EPS -46.43 178.13 6.68 -1.29 -1.00 -43.42 -128.57 -15.59%
EY -2.15 0.56 14.96 -77.78 -100.00 -2.30 -0.78 18.39%
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.55 0.77 0.27 0.29 0.69 0.72 16.48%

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