[SCOPE] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -63.34%
YoY- -45.41%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 23,563 21,128 13,395 8,283 7,209 6,322 30.06%
PBT 186 175 542 627 1,090 1,030 -28.96%
Tax -79 -53 -174 -116 -154 -175 -14.69%
NP 107 122 368 511 936 855 -33.97%
-
NP to SH 107 122 368 511 936 855 -33.97%
-
Tax Rate 42.47% 30.29% 32.10% 18.50% 14.13% 16.99% -
Total Cost 23,456 21,006 13,027 7,772 6,273 5,467 33.77%
-
Net Worth 45,475 41,479 44,685 42,762 40,425 2,289 81.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,475 41,479 44,685 42,762 40,425 2,289 81.69%
NOSH 267,500 243,999 262,857 268,947 252,972 18,586 70.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.45% 0.58% 2.75% 6.17% 12.98% 13.52% -
ROE 0.24% 0.29% 0.82% 1.19% 2.32% 37.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.81 8.66 5.10 3.08 2.85 34.01 -23.65%
EPS 0.04 0.05 0.14 0.19 0.37 4.60 -61.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.159 0.1598 0.1232 6.64%
Adjusted Per Share Value based on latest NOSH - 268,947
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.04 1.83 1.16 0.72 0.62 0.55 29.93%
EPS 0.01 0.01 0.03 0.04 0.08 0.07 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0359 0.0387 0.037 0.035 0.002 81.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.06 0.12 0.13 0.12 0.20 0.00 -
P/RPS 0.68 1.39 2.55 3.90 7.02 0.00 -
P/EPS 150.00 240.00 92.86 63.16 54.05 0.00 -
EY 0.67 0.42 1.08 1.58 1.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.71 0.76 0.75 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 21/11/08 28/11/07 27/11/06 26/10/05 30/11/04 13/11/03 -
Price 0.10 0.10 0.14 0.12 0.24 0.00 -
P/RPS 1.14 1.15 2.75 3.90 8.42 0.00 -
P/EPS 250.00 200.00 100.00 63.16 64.86 0.00 -
EY 0.40 0.50 1.00 1.58 1.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.82 0.75 1.50 0.00 -

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