[SCOPE] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 114.96%
YoY- 49.15%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 41,230 25,981 17,127 13,921 12,906 33.66%
PBT 907 1,124 1,627 2,313 1,960 -17.51%
Tax -301 -339 -376 -301 -611 -16.21%
NP 606 785 1,251 2,012 1,349 -18.12%
-
NP to SH 606 785 1,627 2,012 1,349 -18.12%
-
Tax Rate 33.19% 30.16% 23.11% 13.01% 31.17% -
Total Cost 40,624 25,196 15,876 11,909 11,557 36.89%
-
Net Worth 44,791 46,017 59,091 41,246 27,527 12.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 44,791 46,017 59,091 41,246 27,527 12.93%
NOSH 263,478 270,689 346,170 251,499 195,507 7.73%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.47% 3.02% 7.30% 14.45% 10.45% -
ROE 1.35% 1.71% 2.75% 4.88% 4.90% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.65 9.60 4.95 5.54 6.60 24.07%
EPS 0.23 0.29 0.47 0.80 0.69 -24.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.1707 0.164 0.1408 4.82%
Adjusted Per Share Value based on latest NOSH - 250,232
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.57 2.25 1.48 1.21 1.12 33.59%
EPS 0.05 0.07 0.14 0.17 0.12 -19.64%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0399 0.0512 0.0357 0.0238 12.98%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.09 0.14 0.12 0.23 0.32 -
P/RPS 0.58 1.46 2.43 4.16 4.85 -41.17%
P/EPS 39.13 48.28 25.53 28.75 46.38 -4.15%
EY 2.56 2.07 3.92 3.48 2.16 4.33%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.82 0.70 1.40 2.27 -30.47%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/02/08 26/02/07 24/02/06 25/02/05 20/02/04 -
Price 0.11 0.16 0.13 0.20 0.30 -
P/RPS 0.70 1.67 2.63 3.61 4.54 -37.31%
P/EPS 47.83 55.17 27.66 25.00 43.48 2.41%
EY 2.09 1.81 3.62 4.00 2.30 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.94 0.76 1.22 2.13 -25.66%

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