[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 44.75%
YoY- -1466.36%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,268 16,006 19,370 23,112 46,631 58,372 78,330 -62.21%
PBT -3,957 -6,268 -6,514 -5,848 -10,614 -9,940 -3,030 19.53%
Tax -202 0 0 0 29 -792 -158 17.84%
NP -4,159 -6,268 -6,514 -5,848 -10,585 -10,732 -3,188 19.45%
-
NP to SH -4,159 -6,268 -6,514 -5,848 -10,585 -10,732 -3,188 19.45%
-
Tax Rate - - - - - - - -
Total Cost 22,427 22,274 25,884 28,960 57,216 69,104 81,518 -57.79%
-
Net Worth 29,515 29,549 32,300 31,898 34,901 37,562 43,227 -22.51%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,515 29,549 32,300 31,898 34,901 37,562 43,227 -22.51%
NOSH 268,322 268,628 269,173 265,818 268,472 268,300 270,169 -0.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -22.77% -39.16% -33.63% -25.30% -22.70% -18.39% -4.07% -
ROE -14.09% -21.21% -20.17% -18.33% -30.33% -28.57% -7.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.81 5.96 7.20 8.69 17.37 21.76 28.99 -62.02%
EPS -1.55 -2.33 -2.42 -2.20 -3.95 -4.00 -1.18 20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.12 0.13 0.14 0.16 -22.15%
Adjusted Per Share Value based on latest NOSH - 265,818
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.58 1.39 1.68 2.00 4.04 5.06 6.79 -62.26%
EPS -0.36 -0.54 -0.56 -0.51 -0.92 -0.93 -0.28 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0256 0.028 0.0276 0.0302 0.0325 0.0374 -22.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.04 0.04 0.05 0.05 0.04 0.03 0.07 -
P/RPS 0.59 0.67 0.69 0.58 0.23 0.14 0.24 82.44%
P/EPS -2.58 -1.71 -2.07 -2.27 -1.01 -0.75 -5.93 -42.67%
EY -38.75 -58.33 -48.40 -44.00 -98.57 -133.33 -16.86 74.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.42 0.42 0.31 0.21 0.44 -12.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 02/02/10 19/11/09 13/08/09 20/05/09 19/02/09 -
Price 0.05 0.03 0.05 0.05 0.05 0.04 0.08 -
P/RPS 0.73 0.50 0.69 0.58 0.29 0.18 0.28 89.76%
P/EPS -3.23 -1.29 -2.07 -2.27 -1.27 -1.00 -6.78 -39.08%
EY -31.00 -77.78 -48.40 -44.00 -78.85 -100.00 -14.75 64.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.27 0.42 0.42 0.38 0.29 0.50 -6.80%

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