[SCOPE] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -334.77%
YoY- 6.58%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,102 21,128 16,676 11,981 12,586 13,395 10,096 58.06%
PBT 732 175 301 -1,024 582 542 -25 -
Tax -248 -53 67 45 -165 -174 -44 215.71%
NP 484 122 368 -979 417 368 -69 -
-
NP to SH 484 122 368 -979 417 368 -69 -
-
Tax Rate 33.88% 30.29% -22.26% - 28.35% 32.10% - -
Total Cost 19,618 21,006 16,308 12,960 12,169 13,027 10,165 54.82%
-
Net Worth 45,711 41,479 44,685 43,869 44,306 44,685 39,100 10.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 45,711 41,479 44,685 43,869 44,306 44,685 39,100 10.94%
NOSH 268,888 243,999 262,857 264,594 260,625 262,857 230,000 10.94%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.41% 0.58% 2.21% -8.17% 3.31% 2.75% -0.68% -
ROE 1.06% 0.29% 0.82% -2.23% 0.94% 0.82% -0.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.48 8.66 6.34 4.53 4.83 5.10 4.39 42.51%
EPS 0.18 0.05 0.14 -0.37 0.16 0.14 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.1658 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 264,594
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.74 1.83 1.44 1.04 1.09 1.16 0.87 58.53%
EPS 0.04 0.01 0.03 -0.08 0.04 0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0359 0.0387 0.038 0.0384 0.0387 0.0339 10.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.12 0.12 0.13 0.14 0.13 0.15 -
P/RPS 1.20 1.39 1.89 2.87 2.90 2.55 3.42 -50.15%
P/EPS 50.00 240.00 85.71 -35.14 87.50 92.86 -500.00 -
EY 2.00 0.42 1.17 -2.85 1.14 1.08 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.71 0.78 0.82 0.76 0.88 -28.61%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 28/11/07 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.11 0.10 0.10 0.12 0.16 0.14 0.14 -
P/RPS 1.47 1.15 1.58 2.65 3.31 2.75 3.19 -40.25%
P/EPS 61.11 200.00 71.43 -32.43 100.00 100.00 -466.67 -
EY 1.64 0.50 1.40 -3.08 1.00 1.00 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.59 0.72 0.94 0.82 0.82 -14.31%

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