[SCOPE] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
07-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 56.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,807 27,679 26,792 20,068 12,906 6,322 0 -
PBT 5,614 5,322 5,262 3,018 1,961 1,030 0 -
Tax 201 -88 -109 -899 -611 -175 0 -
NP 5,815 5,234 5,153 2,119 1,350 855 0 -
-
NP to SH 5,962 5,234 5,153 2,119 1,350 855 0 -
-
Tax Rate -3.58% 1.65% 2.07% 29.79% 31.16% 16.99% - -
Total Cost 21,992 22,445 21,639 17,949 11,556 5,467 0 -
-
Net Worth 41,038 40,425 39,116 35,721 29,040 2,289 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,038 40,425 39,116 35,721 29,040 2,289 0 -
NOSH 250,232 252,972 250,743 248,064 206,250 18,586 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.91% 18.91% 19.23% 10.56% 10.46% 13.52% 0.00% -
ROE 14.53% 12.95% 13.17% 5.93% 4.65% 37.34% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.11 10.94 10.69 8.09 6.26 34.01 0.00 -
EPS 2.38 2.07 2.06 0.85 0.65 4.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.1598 0.156 0.144 0.1408 0.1232 0.00 -
Adjusted Per Share Value based on latest NOSH - 248,064
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.41 2.40 2.32 1.74 1.12 0.55 0.00 -
EPS 0.52 0.45 0.45 0.18 0.12 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.035 0.0339 0.0309 0.0252 0.002 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.23 0.20 0.20 0.28 0.32 0.00 0.00 -
P/RPS 2.07 1.83 1.87 3.46 5.11 0.00 0.00 -
P/EPS 9.65 9.67 9.73 32.78 48.89 0.00 0.00 -
EY 10.36 10.34 10.28 3.05 2.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.25 1.28 1.94 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 - - - - -
Price 0.20 0.24 0.19 0.00 0.00 0.00 0.00 -
P/RPS 1.80 2.19 1.78 0.00 0.00 0.00 0.00 -
P/EPS 8.39 11.60 9.25 0.00 0.00 0.00 0.00 -
EY 11.91 8.62 10.82 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.50 1.22 0.00 0.00 0.00 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