[SCOPE] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -22.78%
YoY- -5.53%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,652 6,263 2,320 3,907 5,778 2,852 4,614 52.00%
PBT 2,712 744 -1,444 -1,795 -1,462 -3,159 -5,983 -
Tax -1 -202 0 0 0 623 -515 -98.43%
NP 2,711 542 -1,444 -1,795 -1,462 -2,536 -6,498 -
-
NP to SH 2,711 542 -1,444 -1,795 -1,462 -2,536 -6,498 -
-
Tax Rate 0.04% 27.15% - - - - - -
Total Cost 5,941 5,721 3,764 5,702 7,240 5,388 11,112 -34.10%
-
Net Worth 32,854 29,809 29,414 32,149 31,898 35,013 37,591 -8.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,342 - - - - - - -
Div Payout % 49.50% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 32,854 29,809 29,414 32,149 31,898 35,013 37,591 -8.58%
NOSH 268,415 270,999 267,407 267,910 265,818 269,333 268,512 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.33% 8.65% -62.24% -45.94% -25.30% -88.92% -140.83% -
ROE 8.25% 1.82% -4.91% -5.58% -4.58% -7.24% -17.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.22 2.31 0.87 1.46 2.17 1.06 1.72 51.83%
EPS 1.01 0.20 -0.54 -0.67 -0.55 -0.95 -2.42 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.11 0.11 0.12 0.12 0.13 0.14 -8.55%
Adjusted Per Share Value based on latest NOSH - 267,910
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.75 0.54 0.20 0.34 0.50 0.25 0.40 51.99%
EPS 0.23 0.05 -0.13 -0.16 -0.13 -0.22 -0.56 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0258 0.0255 0.0278 0.0276 0.0303 0.0326 -8.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.04 0.04 0.05 0.05 0.04 0.03 -
P/RPS 1.55 1.73 4.61 3.43 2.30 3.78 1.75 -7.76%
P/EPS 4.95 20.00 -7.41 -7.46 -9.09 -4.25 -1.24 -
EY 20.20 5.00 -13.50 -13.40 -11.00 -23.54 -80.67 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.36 0.42 0.42 0.31 0.21 56.14%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 26/08/10 20/05/10 02/02/10 19/11/09 13/08/09 20/05/09 -
Price 0.13 0.05 0.03 0.05 0.05 0.05 0.04 -
P/RPS 4.03 2.16 3.46 3.43 2.30 4.72 2.33 44.04%
P/EPS 12.87 25.00 -5.56 -7.46 -9.09 -5.31 -1.65 -
EY 7.77 4.00 -18.00 -13.40 -11.00 -18.83 -60.50 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.45 0.27 0.42 0.42 0.38 0.29 137.09%

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