[SCOPE] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -27.58%
YoY- -78.68%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 81,400 62,371 38,095 25,669 27,679 6,322 66.61%
PBT 1,790 34 173 2,068 5,322 1,030 11.67%
Tax -1,767 -106 -182 -1,099 -88 -175 58.71%
NP 23 -72 -9 969 5,234 855 -51.43%
-
NP to SH 23 -72 -9 1,116 5,234 855 -51.43%
-
Tax Rate 98.72% 311.76% 105.20% 53.14% 1.65% 16.99% -
Total Cost 81,377 62,443 38,104 24,700 22,445 5,467 71.51%
-
Net Worth 45,475 41,479 44,685 42,762 40,425 2,289 81.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,475 41,479 44,685 42,762 40,425 2,289 81.69%
NOSH 267,500 243,999 262,857 268,947 252,972 18,586 70.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.03% -0.12% -0.02% 3.77% 18.91% 13.52% -
ROE 0.05% -0.17% -0.02% 2.61% 12.95% 37.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.43 25.56 14.49 9.54 10.94 34.01 -2.19%
EPS 0.01 -0.03 0.00 0.41 2.07 4.60 -70.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.159 0.1598 0.1232 6.64%
Adjusted Per Share Value based on latest NOSH - 268,947
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.05 5.40 3.30 2.22 2.40 0.55 66.46%
EPS 0.00 -0.01 0.00 0.10 0.45 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0359 0.0387 0.037 0.035 0.002 81.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.06 0.12 0.13 0.12 0.20 0.00 -
P/RPS 0.20 0.47 0.90 1.26 1.83 0.00 -
P/EPS 697.83 -406.67 -3,796.83 28.92 9.67 0.00 -
EY 0.14 -0.25 -0.03 3.46 10.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.71 0.76 0.75 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 21/11/08 28/11/07 27/11/06 26/10/05 30/11/04 - -
Price 0.10 0.10 0.14 0.12 0.24 0.00 -
P/RPS 0.33 0.39 0.97 1.26 2.19 0.00 -
P/EPS 1,163.04 -338.89 -4,088.89 28.92 11.60 0.00 -
EY 0.09 -0.30 -0.02 3.46 8.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.82 0.75 1.50 0.00 -

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