[SCOPE] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 57.65%
YoY- -91.3%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 46,631 78,965 54,638 32,983 24,595 26,792 11.71%
PBT -10,657 1,779 401 258 2,531 5,262 -
Tax 29 -1,741 -227 -124 -1,137 -109 -
NP -10,628 38 174 134 1,394 5,153 -
-
NP to SH -10,628 38 174 134 1,541 5,153 -
-
Tax Rate - 97.86% 56.61% 48.06% 44.92% 2.07% -
Total Cost 57,259 78,927 54,464 32,849 23,201 21,639 21.47%
-
Net Worth 35,013 46,494 44,685 39,100 46,344 39,116 -2.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 35,013 46,494 44,685 39,100 46,344 39,116 -2.19%
NOSH 269,333 273,499 262,857 230,000 295,000 250,743 1.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -22.79% 0.05% 0.32% 0.41% 5.67% 19.23% -
ROE -30.35% 0.08% 0.39% 0.34% 3.33% 13.17% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.31 28.87 20.79 14.34 8.34 10.69 10.11%
EPS -3.95 0.01 0.07 0.06 0.52 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.17 0.17 0.1571 0.156 -3.57%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.04 6.84 4.73 2.86 2.13 2.32 11.72%
EPS -0.92 0.00 0.02 0.01 0.13 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0403 0.0387 0.0339 0.0401 0.0339 -2.21%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.04 0.10 0.12 0.15 0.17 0.20 -
P/RPS 0.23 0.35 0.58 1.05 2.04 1.87 -34.22%
P/EPS -1.01 719.74 181.28 257.46 32.54 9.73 -
EY -98.65 0.14 0.55 0.39 3.07 10.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.71 0.88 1.08 1.28 -24.68%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 13/08/09 22/08/08 24/08/07 28/08/06 26/08/05 26/08/04 -
Price 0.05 0.04 0.10 0.14 0.15 0.19 -
P/RPS 0.29 0.14 0.48 0.98 1.80 1.78 -30.42%
P/EPS -1.27 287.89 151.07 240.30 28.72 9.25 -
EY -78.92 0.35 0.66 0.42 3.48 10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.59 0.82 0.95 1.22 -20.79%

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