[SCOPE] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 633.33%
YoY- -27.98%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 16,676 11,981 12,586 13,395 10,096 5,760 8,844 52.80%
PBT 301 -1,024 582 542 -25 -1,344 1,000 -55.18%
Tax 67 45 -165 -174 -44 296 -260 -
NP 368 -979 417 368 -69 -1,048 740 -37.31%
-
NP to SH 368 -979 417 368 -69 -1,048 1,000 -48.74%
-
Tax Rate -22.26% - 28.35% 32.10% - - 26.00% -
Total Cost 16,308 12,960 12,169 13,027 10,165 6,808 8,104 59.59%
-
Net Worth 44,685 43,869 44,306 44,685 39,100 45,682 60,964 -18.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 44,685 43,869 44,306 44,685 39,100 45,682 60,964 -18.75%
NOSH 262,857 264,594 260,625 262,857 230,000 268,717 357,142 -18.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.21% -8.17% 3.31% 2.75% -0.68% -18.19% 8.37% -
ROE 0.82% -2.23% 0.94% 0.82% -0.18% -2.29% 1.64% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.34 4.53 4.83 5.10 4.39 2.14 2.48 87.28%
EPS 0.14 -0.37 0.16 0.14 -0.03 -0.39 0.28 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1658 0.17 0.17 0.17 0.17 0.1707 -0.27%
Adjusted Per Share Value based on latest NOSH - 262,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.44 1.04 1.09 1.16 0.87 0.50 0.77 51.96%
EPS 0.03 -0.08 0.04 0.03 -0.01 -0.09 0.09 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.038 0.0384 0.0387 0.0339 0.0396 0.0528 -18.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.12 0.13 0.14 0.13 0.15 0.21 0.12 -
P/RPS 1.89 2.87 2.90 2.55 3.42 9.80 4.85 -46.74%
P/EPS 85.71 -35.14 87.50 92.86 -500.00 -53.85 42.86 58.92%
EY 1.17 -2.85 1.14 1.08 -0.20 -1.86 2.33 -36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.82 0.76 0.88 1.24 0.70 0.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 24/05/06 24/02/06 -
Price 0.10 0.12 0.16 0.14 0.14 0.15 0.13 -
P/RPS 1.58 2.65 3.31 2.75 3.19 7.00 5.25 -55.18%
P/EPS 71.43 -32.43 100.00 100.00 -466.67 -38.46 46.43 33.37%
EY 1.40 -3.08 1.00 1.00 -0.21 -2.60 2.15 -24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.94 0.82 0.82 0.88 0.76 -15.57%

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