[SCOPE] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 60.97%
YoY- -563.62%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,997 4,382 6,263 2,852 22,080 16,676 10,096 -11.05%
PBT 494 -314 744 -3,159 2,002 301 -25 -
Tax -128 2,831 -202 623 -1,455 67 -44 19.45%
NP 366 2,517 542 -2,536 547 368 -69 -
-
NP to SH 366 2,517 542 -2,536 547 368 -69 -
-
Tax Rate 25.91% - 27.15% - 72.68% -22.26% - -
Total Cost 4,631 1,865 5,721 5,388 21,533 16,308 10,165 -12.27%
-
Net Worth 33,183 33,845 29,809 35,013 46,494 44,685 39,100 -2.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 1,338 - - - - - -
Div Payout % - 53.19% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,183 33,845 29,809 35,013 46,494 44,685 39,100 -2.69%
NOSH 270,000 267,765 270,999 269,333 273,499 262,857 230,000 2.70%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.32% 57.44% 8.65% -88.92% 2.48% 2.21% -0.68% -
ROE 1.10% 7.44% 1.82% -7.24% 1.18% 0.82% -0.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.85 1.64 2.31 1.06 8.07 6.34 4.39 -13.40%
EPS 0.13 0.94 0.20 -0.95 0.20 0.14 -0.03 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1229 0.1264 0.11 0.13 0.17 0.17 0.17 -5.25%
Adjusted Per Share Value based on latest NOSH - 269,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.43 0.38 0.54 0.25 1.91 1.44 0.87 -11.07%
EPS 0.03 0.22 0.05 -0.22 0.05 0.03 -0.01 -
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0293 0.0258 0.0303 0.0403 0.0387 0.0339 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.22 0.07 0.04 0.04 0.10 0.12 0.15 -
P/RPS 11.89 4.28 1.73 3.78 1.24 1.89 3.42 23.05%
P/EPS 162.30 7.45 20.00 -4.25 50.00 85.71 -500.00 -
EY 0.62 13.43 5.00 -23.54 2.00 1.17 -0.20 -
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.55 0.36 0.31 0.59 0.71 0.88 12.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 23/08/11 26/08/10 13/08/09 22/08/08 24/08/07 28/08/06 -
Price 0.34 0.06 0.05 0.05 0.04 0.10 0.14 -
P/RPS 18.37 3.67 2.16 4.72 0.50 1.58 3.19 33.84%
P/EPS 250.82 6.38 25.00 -5.31 20.00 71.43 -466.67 -
EY 0.40 15.67 4.00 -18.83 5.00 1.40 -0.21 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 0.47 0.45 0.38 0.24 0.59 0.82 22.47%

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