[SCOPE] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -42.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,209 6,724 7,162 6,584 6,322 0 0 -
PBT 1,090 2,244 1,057 931 1,030 0 0 -
Tax -154 790 -288 -436 -175 0 0 -
NP 936 3,034 769 495 855 0 0 -
-
NP to SH 936 3,034 769 495 855 0 0 -
-
Tax Rate 14.13% -35.20% 27.25% 46.83% 16.99% - - -
Total Cost 6,273 3,690 6,393 6,089 5,467 0 0 -
-
Net Worth 40,425 39,116 35,721 29,040 2,289 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 40,425 39,116 35,721 29,040 2,289 0 0 -
NOSH 252,972 250,743 248,064 206,250 18,586 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.98% 45.12% 10.74% 7.52% 13.52% 0.00% 0.00% -
ROE 2.32% 7.76% 2.15% 1.70% 37.34% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.85 2.68 2.89 3.19 34.01 0.00 0.00 -
EPS 0.37 1.21 0.31 0.24 4.60 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.156 0.144 0.1408 0.1232 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,250
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.62 0.58 0.62 0.57 0.55 0.00 0.00 -
EPS 0.08 0.26 0.07 0.04 0.07 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0339 0.0309 0.0252 0.002 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.20 0.20 0.28 0.32 0.00 0.00 0.00 -
P/RPS 7.02 7.46 9.70 10.02 0.00 0.00 0.00 -
P/EPS 54.05 16.53 90.32 133.33 0.00 0.00 0.00 -
EY 1.85 6.05 1.11 0.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.28 1.94 2.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 07/05/04 20/02/04 13/11/03 - - -
Price 0.24 0.19 0.26 0.30 0.00 0.00 0.00 -
P/RPS 8.42 7.09 9.01 9.40 0.00 0.00 0.00 -
P/EPS 64.86 15.70 83.87 125.00 0.00 0.00 0.00 -
EY 1.54 6.37 1.19 0.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.22 1.81 2.13 0.00 0.00 0.00 -

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