[SCOPE] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 16857.14%
YoY- 119.31%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 23,580 21,750 18,168 22,042 17,151 76,900 69,887 -16.54%
PBT -4,543 -136 -405 2,616 -12,399 -643 184 -
Tax -229 -262 3,120 -242 108 -1,519 -189 3.24%
NP -4,772 -398 2,715 2,374 -12,291 -2,162 -5 213.45%
-
NP to SH -3,517 84 2,715 2,374 -12,291 -2,162 -5 197.92%
-
Tax Rate - - - 9.25% - - 102.72% -
Total Cost 28,352 22,148 15,453 19,668 29,442 79,062 69,892 -13.94%
-
Net Worth 112,285 0 32,357 32,420 32,149 43,199 45,711 16.14%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 1,338 1,342 - - - -
Div Payout % - - 49.31% 56.53% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 112,285 0 32,357 32,420 32,149 43,199 45,711 16.14%
NOSH 507,619 383,333 262,857 269,047 267,910 270,000 268,888 11.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -20.24% -1.83% 14.94% 10.77% -71.66% -2.81% -0.01% -
ROE -3.13% 0.00% 8.39% 7.32% -38.23% -5.00% -0.01% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.65 5.67 6.91 8.19 6.40 28.48 25.99 -24.91%
EPS -0.69 0.02 1.03 0.88 -4.59 -0.80 0.00 -
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.2212 0.00 0.1231 0.1205 0.12 0.16 0.17 4.48%
Adjusted Per Share Value based on latest NOSH - 269,047
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.04 1.88 1.57 1.91 1.49 6.66 6.05 -16.55%
EPS -0.30 0.01 0.24 0.21 -1.06 -0.19 0.00 -
DPS 0.00 0.00 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.0973 0.00 0.028 0.0281 0.0278 0.0374 0.0396 16.14%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.23 0.34 0.08 0.09 0.05 0.07 0.09 -
P/RPS 4.95 5.99 1.16 1.10 0.78 0.25 0.35 55.44%
P/EPS -33.20 1,551.59 7.75 10.20 -1.09 -8.74 -4,840.00 -56.37%
EY -3.01 0.06 12.91 9.80 -91.75 -11.44 -0.02 130.45%
DY 0.00 0.00 6.25 5.56 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 0.65 0.75 0.42 0.44 0.53 11.87%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 28/02/13 16/02/12 28/02/11 02/02/10 19/02/09 20/02/08 -
Price 0.225 0.305 0.12 0.115 0.05 0.08 0.11 -
P/RPS 4.84 5.38 1.74 1.40 0.78 0.28 0.42 50.23%
P/EPS -32.47 1,391.87 11.62 13.03 -1.09 -9.99 -5,915.55 -57.96%
EY -3.08 0.07 8.61 7.67 -91.75 -10.01 -0.02 131.34%
DY 0.00 0.00 4.17 4.35 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 0.97 0.95 0.42 0.50 0.65 7.79%

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