[SCOPE] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -29.89%
YoY- -66.85%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,652 5,778 23,563 21,128 13,395 8,283 7,209 3.08%
PBT 2,712 -1,462 186 175 542 627 1,090 16.39%
Tax -1 0 -79 -53 -174 -116 -154 -56.79%
NP 2,711 -1,462 107 122 368 511 936 19.38%
-
NP to SH 2,711 -1,462 107 122 368 511 936 19.38%
-
Tax Rate 0.04% - 42.47% 30.29% 32.10% 18.50% 14.13% -
Total Cost 5,941 7,240 23,456 21,006 13,027 7,772 6,273 -0.90%
-
Net Worth 32,854 31,898 45,475 41,479 44,685 42,762 40,425 -3.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,342 - - - - - - -
Div Payout % 49.50% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,854 31,898 45,475 41,479 44,685 42,762 40,425 -3.39%
NOSH 268,415 265,818 267,500 243,999 262,857 268,947 252,972 0.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 31.33% -25.30% 0.45% 0.58% 2.75% 6.17% 12.98% -
ROE 8.25% -4.58% 0.24% 0.29% 0.82% 1.19% 2.32% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.22 2.17 8.81 8.66 5.10 3.08 2.85 2.05%
EPS 1.01 -0.55 0.04 0.05 0.14 0.19 0.37 18.20%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.12 0.17 0.17 0.17 0.159 0.1598 -4.34%
Adjusted Per Share Value based on latest NOSH - 243,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.75 0.50 2.04 1.83 1.16 0.72 0.62 3.22%
EPS 0.23 -0.13 0.01 0.01 0.03 0.04 0.08 19.23%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0276 0.0394 0.0359 0.0387 0.037 0.035 -3.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.05 0.05 0.06 0.12 0.13 0.12 0.20 -
P/RPS 1.55 2.30 0.68 1.39 2.55 3.90 7.02 -22.24%
P/EPS 4.95 -9.09 150.00 240.00 92.86 63.16 54.05 -32.84%
EY 20.20 -11.00 0.67 0.42 1.08 1.58 1.85 48.91%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.35 0.71 0.76 0.75 1.25 -16.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 19/11/09 21/11/08 28/11/07 27/11/06 26/10/05 30/11/04 -
Price 0.13 0.05 0.10 0.10 0.14 0.12 0.24 -
P/RPS 4.03 2.30 1.14 1.15 2.75 3.90 8.42 -11.55%
P/EPS 12.87 -9.09 250.00 200.00 100.00 63.16 64.86 -23.61%
EY 7.77 -11.00 0.40 0.50 1.00 1.58 1.54 30.94%
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.42 0.59 0.59 0.82 0.75 1.50 -5.61%

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