[SCOPE] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 93.06%
YoY- 98.49%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 81,400 78,965 73,561 69,887 62,371 54,638 48,058 41.95%
PBT 1,790 1,779 78 184 34 401 75 724.17%
Tax -1,767 -1,741 -219 -189 -106 -227 -338 200.31%
NP 23 38 -141 -5 -72 174 -263 -
-
NP to SH 23 38 -141 -5 -72 174 -263 -
-
Tax Rate 98.72% 97.86% 280.77% 102.72% 311.76% 56.61% 450.67% -
Total Cost 81,377 78,927 73,702 69,892 62,443 54,464 48,321 41.41%
-
Net Worth 45,475 46,494 42,476 45,711 41,479 44,685 43,869 2.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 45,475 46,494 42,476 45,711 41,479 44,685 43,869 2.41%
NOSH 267,500 273,499 265,476 268,888 243,999 262,857 264,594 0.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.03% 0.05% -0.19% -0.01% -0.12% 0.32% -0.55% -
ROE 0.05% 0.08% -0.33% -0.01% -0.17% 0.39% -0.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.43 28.87 27.71 25.99 25.56 20.79 18.16 40.94%
EPS 0.01 0.01 -0.05 0.00 -0.03 0.07 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.17 0.17 0.17 0.1658 1.67%
Adjusted Per Share Value based on latest NOSH - 268,888
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.05 6.84 6.37 6.05 5.40 4.73 4.16 42.00%
EPS 0.00 0.00 -0.01 0.00 -0.01 0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0403 0.0368 0.0396 0.0359 0.0387 0.038 2.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.06 0.10 0.07 0.09 0.12 0.12 0.13 -
P/RPS 0.20 0.35 0.25 0.35 0.47 0.58 0.72 -57.32%
P/EPS 697.83 719.74 -131.80 -4,840.00 -406.67 181.28 -130.79 -
EY 0.14 0.14 -0.76 -0.02 -0.25 0.55 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.44 0.53 0.71 0.71 0.78 -41.30%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 30/05/08 20/02/08 28/11/07 24/08/07 30/05/07 -
Price 0.10 0.04 0.11 0.11 0.10 0.10 0.12 -
P/RPS 0.33 0.14 0.40 0.42 0.39 0.48 0.66 -36.92%
P/EPS 1,163.04 287.89 -207.11 -5,915.55 -338.89 151.07 -120.73 -
EY 0.09 0.35 -0.48 -0.02 -0.30 0.66 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.24 0.69 0.65 0.59 0.59 0.72 -12.40%

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