[SCOPE] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -3588.89%
YoY- -152.45%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,371 54,638 48,058 41,837 38,095 32,983 29,575 64.37%
PBT 34 401 75 -245 173 258 987 -89.39%
Tax -106 -227 -338 -87 -182 -124 -902 -75.97%
NP -72 174 -263 -332 -9 134 85 -
-
NP to SH -72 174 -263 -332 -9 134 85 -
-
Tax Rate 311.76% 56.61% 450.67% - 105.20% 48.06% 91.39% -
Total Cost 62,443 54,464 48,321 42,169 38,104 32,849 29,490 64.81%
-
Net Worth 41,479 44,685 43,869 44,306 44,685 39,100 45,682 -6.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,479 44,685 43,869 44,306 44,685 39,100 45,682 -6.22%
NOSH 243,999 262,857 264,594 260,625 262,857 230,000 268,717 -6.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.12% 0.32% -0.55% -0.79% -0.02% 0.41% 0.29% -
ROE -0.17% 0.39% -0.60% -0.75% -0.02% 0.34% 0.19% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.56 20.79 18.16 16.05 14.49 14.34 11.01 75.23%
EPS -0.03 0.07 -0.10 -0.13 0.00 0.06 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.1658 0.17 0.17 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 260,625
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.40 4.73 4.16 3.62 3.30 2.86 2.56 64.40%
EPS -0.01 0.02 -0.02 -0.03 0.00 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0387 0.038 0.0384 0.0387 0.0339 0.0396 -6.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.12 0.13 0.14 0.13 0.15 0.21 -
P/RPS 0.47 0.58 0.72 0.87 0.90 1.05 1.91 -60.69%
P/EPS -406.67 181.28 -130.79 -109.90 -3,796.83 257.46 663.89 -
EY -0.25 0.55 -0.76 -0.91 -0.03 0.39 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.78 0.82 0.76 0.88 1.24 -31.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 24/08/07 30/05/07 26/02/07 27/11/06 28/08/06 24/05/06 -
Price 0.10 0.10 0.12 0.16 0.14 0.14 0.15 -
P/RPS 0.39 0.48 0.66 1.00 0.97 0.98 1.36 -56.48%
P/EPS -338.89 151.07 -120.73 -125.60 -4,088.89 240.30 474.21 -
EY -0.30 0.66 -0.83 -0.80 -0.02 0.42 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.72 0.94 0.82 0.82 0.88 -23.37%

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