[SCOPE] QoQ TTM 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- 166.16%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 73,561 69,887 62,371 54,638 48,058 41,837 38,095 55.00%
PBT 78 184 34 401 75 -245 173 -41.17%
Tax -219 -189 -106 -227 -338 -87 -182 13.11%
NP -141 -5 -72 174 -263 -332 -9 525.06%
-
NP to SH -141 -5 -72 174 -263 -332 -9 525.06%
-
Tax Rate 280.77% 102.72% 311.76% 56.61% 450.67% - 105.20% -
Total Cost 73,702 69,892 62,443 54,464 48,321 42,169 38,104 55.17%
-
Net Worth 42,476 45,711 41,479 44,685 43,869 44,306 44,685 -3.32%
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 42,476 45,711 41,479 44,685 43,869 44,306 44,685 -3.32%
NOSH 265,476 268,888 243,999 262,857 264,594 260,625 262,857 0.66%
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 -0.19% -0.01% -0.12% 0.32% -0.55% -0.79% -0.02% -
ROE -0.33% -0.01% -0.17% 0.39% -0.60% -0.75% -0.02% -
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 27.71 25.99 25.56 20.79 18.16 16.05 14.49 54.00%
EPS -0.05 0.00 -0.03 0.07 -0.10 -0.13 0.00 -
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 6.37 6.05 5.40 4.73 4.16 3.62 3.30 54.96%
EPS -0.01 0.00 -0.01 0.02 -0.02 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0396 0.0359 0.0387 0.038 0.0384 0.0387 -3.29%
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 0.25 0.35 0.47 0.58 0.72 0.87 0.90 -57.39%
P/EPS -131.80 -4,840.00 -406.67 181.28 -130.79 -109.90 -3,796.83 -89.33%
EY -0.76 -0.02 -0.25 0.55 -0.76 -0.91 -0.03 760.87%
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 0.40 0.42 0.39 0.48 0.66 1.00 0.97 -44.56%
P/EPS -207.11 -5,915.55 -338.89 151.07 -120.73 -125.60 -4,088.89 -86.28%
EY -0.48 -0.02 -0.30 0.66 -0.83 -0.80 -0.02 730.42%
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