[SCOPE] YoY 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- 14.96%
YoY- 117.37%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 20,102 12,586 8,844 6,712 6,584 32.16%
PBT 732 582 1,000 1,223 931 -5.83%
Tax -248 -165 -260 -147 -436 -13.14%
NP 484 417 740 1,076 495 -0.55%
-
NP to SH 484 417 1,000 1,076 495 -0.55%
-
Tax Rate 33.88% 28.35% 26.00% 12.02% 46.83% -
Total Cost 19,618 12,169 8,104 5,636 6,089 33.94%
-
Net Worth 45,711 44,306 60,964 41,038 29,040 12.00%
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 45,711 44,306 60,964 41,038 29,040 12.00%
NOSH 268,888 260,625 357,142 250,232 206,250 6.85%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.41% 3.31% 8.37% 16.03% 7.52% -
ROE 1.06% 0.94% 1.64% 2.62% 1.70% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.48 4.83 2.48 2.68 3.19 23.72%
EPS 0.18 0.16 0.28 0.43 0.24 -6.93%
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 1.74 1.09 0.77 0.58 0.57 32.15%
EPS 0.04 0.04 0.09 0.09 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0384 0.0528 0.0355 0.0252 11.95%
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 1.20 2.90 4.85 8.57 10.02 -41.15%
P/EPS 50.00 87.50 42.86 53.49 133.33 -21.73%
EY 2.00 1.14 2.33 1.87 0.75 27.76%
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 1.47 3.31 5.25 7.46 9.40 -37.09%
P/EPS 61.11 100.00 46.43 46.51 125.00 -16.37%
EY 1.64 1.00 2.15 2.15 0.80 19.64%
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