[SCOPE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 189.69%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 56,881 41,230 21,128 54,683 37,962 25,981 13,395 161.99%
PBT -224 907 175 401 100 1,124 542 -
Tax -287 -301 -53 -227 -294 -339 -174 39.55%
NP -511 606 122 174 -194 785 368 -
-
NP to SH -511 606 122 174 -194 785 368 -
-
Tax Rate - 33.19% 30.29% 56.61% 294.00% 30.16% 32.10% -
Total Cost 57,392 40,624 21,006 54,509 38,156 25,196 13,027 168.50%
-
Net Worth 43,031 44,791 41,479 49,300 45,950 46,017 44,685 -2.48%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 43,031 44,791 41,479 49,300 45,950 46,017 44,685 -2.48%
NOSH 268,947 263,478 243,999 290,000 277,142 270,689 262,857 1.53%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.90% 1.47% 0.58% 0.32% -0.51% 3.02% 2.75% -
ROE -1.19% 1.35% 0.29% 0.35% -0.42% 1.71% 0.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 21.15 15.65 8.66 18.86 13.70 9.60 5.10 157.89%
EPS -0.19 0.23 0.05 0.06 -0.07 0.29 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.17 0.1658 0.17 0.17 -3.95%
Adjusted Per Share Value based on latest NOSH - 262,857
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.93 3.57 1.83 4.74 3.29 2.25 1.16 162.14%
EPS -0.04 0.05 0.01 0.02 -0.02 0.07 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0388 0.0359 0.0427 0.0398 0.0399 0.0387 -2.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.07 0.09 0.12 0.12 0.13 0.14 0.13 -
P/RPS 0.33 0.58 1.39 0.64 0.95 1.46 2.55 -74.38%
P/EPS -36.84 39.13 240.00 200.00 -185.71 48.28 92.86 -
EY -2.71 2.56 0.42 0.50 -0.54 2.07 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.71 0.71 0.78 0.82 0.76 -30.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 20/02/08 28/11/07 24/08/07 30/05/07 26/02/07 27/11/06 -
Price 0.11 0.11 0.10 0.10 0.12 0.16 0.14 -
P/RPS 0.52 0.70 1.15 0.53 0.88 1.67 2.75 -67.02%
P/EPS -57.89 47.83 200.00 166.67 -171.43 55.17 100.00 -
EY -1.73 2.09 0.50 0.60 -0.58 1.81 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.59 0.59 0.72 0.94 0.82 -10.86%

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