[SCOPE] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -124.71%
YoY- -195.57%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 12,005 43,779 56,881 37,962 22,887 17,907 20,068 -8.20%
PBT -4,701 -7,455 -224 100 283 1,827 3,017 -
Tax 0 -594 -287 -294 -80 -315 -899 -
NP -4,701 -8,049 -511 -194 203 1,512 2,118 -
-
NP to SH -4,701 -8,049 -511 -194 203 1,512 2,118 -
-
Tax Rate - - - 294.00% 28.27% 17.24% 29.80% -
Total Cost 16,706 51,828 57,392 38,156 22,684 16,395 17,950 -1.18%
-
Net Worth 29,549 37,562 43,031 45,950 43,137 39,563 30,807 -0.69%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 29,549 37,562 43,031 45,950 43,137 39,563 30,807 -0.69%
NOSH 268,628 268,300 268,947 277,142 253,750 251,999 213,939 3.86%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -39.16% -18.39% -0.90% -0.51% 0.89% 8.44% 10.55% -
ROE -15.91% -21.43% -1.19% -0.42% 0.47% 3.82% 6.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.47 16.32 21.15 13.70 9.02 7.11 9.38 -11.61%
EPS -1.75 -3.00 -0.19 -0.07 0.08 0.60 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.16 0.1658 0.17 0.157 0.144 -4.38%
Adjusted Per Share Value based on latest NOSH - 264,594
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.04 3.79 4.93 3.29 1.98 1.55 1.74 -8.21%
EPS -0.41 -0.70 -0.04 -0.02 0.02 0.13 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0325 0.0373 0.0398 0.0374 0.0343 0.0267 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.04 0.03 0.07 0.13 0.21 0.18 0.28 -
P/RPS 0.90 0.18 0.33 0.95 2.33 2.53 2.99 -18.12%
P/EPS -2.29 -1.00 -36.84 -185.71 262.50 30.00 28.28 -
EY -43.75 -100.00 -2.71 -0.54 0.38 3.33 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.44 0.78 1.24 1.15 1.94 -24.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 20/05/09 30/05/08 30/05/07 24/05/06 27/05/05 07/05/04 -
Price 0.03 0.04 0.11 0.12 0.15 0.16 0.26 -
P/RPS 0.67 0.25 0.52 0.88 1.66 2.25 2.77 -21.05%
P/EPS -1.71 -1.33 -57.89 -171.43 187.50 26.67 26.26 -
EY -58.33 -75.00 -1.73 -0.58 0.53 3.75 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.69 0.72 0.88 1.02 1.81 -27.16%

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