[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 148.36%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 94,252 78,961 75,841 82,460 84,512 54,683 50,616 51.18%
PBT 744 1,777 -298 1,814 700 401 133 214.13%
Tax -316 -1,742 -382 -602 -212 -227 -391 -13.20%
NP 428 35 -681 1,212 488 174 -258 -
-
NP to SH 428 35 -681 1,212 488 174 -258 -
-
Tax Rate 42.47% 98.03% - 33.19% 30.29% 56.61% 293.98% -
Total Cost 93,824 78,926 76,522 81,248 84,024 54,509 50,874 50.22%
-
Net Worth 45,475 61,200 43,031 44,791 41,479 49,300 45,950 -0.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 45,475 61,200 43,031 44,791 41,479 49,300 45,950 -0.68%
NOSH 267,500 360,000 268,947 263,478 243,999 290,000 277,142 -2.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.45% 0.04% -0.90% 1.47% 0.58% 0.32% -0.51% -
ROE 0.94% 0.06% -1.58% 2.71% 1.18% 0.35% -0.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.23 21.93 28.20 31.30 34.64 18.86 18.26 54.79%
EPS 0.16 0.01 -0.25 0.46 0.20 0.06 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.17 0.17 0.1658 1.67%
Adjusted Per Share Value based on latest NOSH - 268,888
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.16 6.84 6.57 7.14 7.32 4.74 4.38 51.23%
EPS 0.04 0.00 -0.06 0.10 0.04 0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.053 0.0373 0.0388 0.0359 0.0427 0.0398 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.06 0.10 0.07 0.09 0.12 0.12 0.13 -
P/RPS 0.17 0.46 0.25 0.29 0.35 0.64 0.71 -61.34%
P/EPS 37.50 1,028.57 -27.63 19.57 60.00 200.00 -139.29 -
EY 2.67 0.10 -3.62 5.11 1.67 0.50 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.44 0.53 0.71 0.71 0.78 -41.30%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 30/05/08 20/02/08 28/11/07 24/08/07 30/05/07 -
Price 0.10 0.04 0.11 0.11 0.10 0.10 0.12 -
P/RPS 0.28 0.18 0.39 0.35 0.29 0.53 0.66 -43.45%
P/EPS 62.50 411.43 -43.42 23.91 50.00 166.67 -128.57 -
EY 1.60 0.24 -2.30 4.18 2.00 0.60 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.24 0.69 0.65 0.59 0.59 0.72 -12.40%

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