[SCOPE] YoY Quarter Result on 30-Sep-2010 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 400.18%
YoY- 285.43%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 7,037 6,964 6,368 8,652 5,778 23,563 21,128 -16.72%
PBT 273 52 1,148 2,712 -1,462 186 175 7.68%
Tax -86 -9 -3 -1 0 -79 -53 8.39%
NP 187 43 1,145 2,711 -1,462 107 122 7.37%
-
NP to SH 379 230 1,145 2,711 -1,462 107 122 20.77%
-
Tax Rate 31.50% 17.31% 0.26% 0.04% - 42.47% 30.29% -
Total Cost 6,850 6,921 5,223 5,941 7,240 23,456 21,006 -17.02%
-
Net Worth 105,693 57,806 34,376 32,854 31,898 45,475 41,479 16.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 1,342 - - - -
Div Payout % - - - 49.50% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 105,693 57,806 34,376 32,854 31,898 45,475 41,479 16.85%
NOSH 473,750 383,333 266,279 268,415 265,818 267,500 243,999 11.68%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.66% 0.62% 17.98% 31.33% -25.30% 0.45% 0.58% -
ROE 0.36% 0.40% 3.33% 8.25% -4.58% 0.24% 0.29% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.49 1.82 2.39 3.22 2.17 8.81 8.66 -25.40%
EPS 0.08 0.06 0.43 1.01 -0.55 0.04 0.05 8.14%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.2231 0.1508 0.1291 0.1224 0.12 0.17 0.17 4.63%
Adjusted Per Share Value based on latest NOSH - 268,415
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.62 0.62 0.56 0.77 0.51 2.09 1.87 -16.79%
EPS 0.03 0.02 0.10 0.24 -0.13 0.01 0.01 20.07%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0937 0.0512 0.0305 0.0291 0.0283 0.0403 0.0368 16.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.25 0.36 0.08 0.05 0.05 0.06 0.12 -
P/RPS 16.83 19.82 3.35 1.55 2.30 0.68 1.39 51.47%
P/EPS 312.50 600.00 18.60 4.95 -9.09 150.00 240.00 4.49%
EY 0.32 0.17 5.38 20.20 -11.00 0.67 0.42 -4.42%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.39 0.62 0.41 0.42 0.35 0.71 7.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 17/11/11 16/11/10 19/11/09 21/11/08 28/11/07 -
Price 0.23 0.35 0.10 0.13 0.05 0.10 0.10 -
P/RPS 15.48 19.27 4.18 4.03 2.30 1.14 1.15 54.17%
P/EPS 287.50 583.33 23.26 12.87 -9.09 250.00 200.00 6.22%
EY 0.35 0.17 4.30 7.77 -11.00 0.40 0.50 -5.76%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.03 2.32 0.77 1.06 0.42 0.59 0.59 9.72%

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