[SCOPE] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 13.91%
YoY- 341.63%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 25,669 24,595 24,631 27,807 27,679 26,792 20,068 17.81%
PBT 2,068 2,531 4,071 5,614 5,322 5,262 3,018 -22.25%
Tax -1,099 -1,137 475 201 -88 -109 -899 14.31%
NP 969 1,394 4,546 5,815 5,234 5,153 2,119 -40.61%
-
NP to SH 1,116 1,541 4,693 5,962 5,234 5,153 2,119 -34.75%
-
Tax Rate 53.14% 44.92% -11.67% -3.58% 1.65% 2.07% 29.79% -
Total Cost 24,700 23,201 20,085 21,992 22,445 21,639 17,949 23.69%
-
Net Worth 42,762 46,344 39,250 41,038 40,425 39,116 35,721 12.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 42,762 46,344 39,250 41,038 40,425 39,116 35,721 12.73%
NOSH 268,947 295,000 249,999 250,232 252,972 250,743 248,064 5.53%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.77% 5.67% 18.46% 20.91% 18.91% 19.23% 10.56% -
ROE 2.61% 3.33% 11.96% 14.53% 12.95% 13.17% 5.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.54 8.34 9.85 11.11 10.94 10.69 8.09 11.60%
EPS 0.41 0.52 1.88 2.38 2.07 2.06 0.85 -38.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1571 0.157 0.164 0.1598 0.156 0.144 6.82%
Adjusted Per Share Value based on latest NOSH - 250,232
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.28 2.18 2.18 2.47 2.45 2.38 1.78 17.92%
EPS 0.10 0.14 0.42 0.53 0.46 0.46 0.19 -34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0411 0.0348 0.0364 0.0358 0.0347 0.0317 12.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.17 0.18 0.23 0.20 0.20 0.28 -
P/RPS 1.26 2.04 1.83 2.07 1.83 1.87 3.46 -48.97%
P/EPS 28.92 32.54 9.59 9.65 9.67 9.73 32.78 -8.00%
EY 3.46 3.07 10.43 10.36 10.34 10.28 3.05 8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.08 1.15 1.40 1.25 1.28 1.94 -46.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 26/08/05 27/05/05 25/02/05 30/11/04 26/08/04 - -
Price 0.12 0.15 0.16 0.20 0.24 0.19 0.00 -
P/RPS 1.26 1.80 1.62 1.80 2.19 1.78 0.00 -
P/EPS 28.92 28.72 8.52 8.39 11.60 9.25 0.00 -
EY 3.46 3.48 11.73 11.91 8.62 10.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.95 1.02 1.22 1.50 1.22 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