[SCOPE] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -248.98%
YoY- -5251.06%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,151 28,846 46,631 65,859 76,900 81,400 78,965 -63.76%
PBT -12,399 -12,305 -10,657 -5,496 -643 1,790 1,779 -
Tax 108 108 29 -2,049 -1,519 -1,767 -1,741 -
NP -12,291 -12,197 -10,628 -7,545 -2,162 23 38 -
-
NP to SH -12,291 -12,197 -10,628 -7,545 -2,162 23 38 -
-
Tax Rate - - - - - 98.72% 97.86% -
Total Cost 29,442 41,043 57,259 73,404 79,062 81,377 78,927 -48.08%
-
Net Worth 32,149 31,898 35,013 37,591 43,199 45,475 46,494 -21.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 32,149 31,898 35,013 37,591 43,199 45,475 46,494 -21.75%
NOSH 267,910 265,818 269,333 268,512 270,000 267,500 273,499 -1.36%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -71.66% -42.28% -22.79% -11.46% -2.81% 0.03% 0.05% -
ROE -38.23% -38.24% -30.35% -20.07% -5.00% 0.05% 0.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.40 10.85 17.31 24.53 28.48 30.43 28.87 -63.27%
EPS -4.59 -4.59 -3.95 -2.81 -0.80 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.14 0.16 0.17 0.17 -20.67%
Adjusted Per Share Value based on latest NOSH - 268,512
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.49 2.50 4.04 5.71 6.66 7.05 6.84 -63.69%
EPS -1.06 -1.06 -0.92 -0.65 -0.19 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0276 0.0303 0.0326 0.0374 0.0394 0.0403 -21.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.04 0.03 0.07 0.06 0.10 -
P/RPS 0.78 0.46 0.23 0.12 0.25 0.20 0.35 70.36%
P/EPS -1.09 -1.09 -1.01 -1.07 -8.74 697.83 719.74 -
EY -91.75 -91.77 -98.65 -93.66 -11.44 0.14 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.31 0.21 0.44 0.35 0.59 -20.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 19/11/09 13/08/09 20/05/09 19/02/09 21/11/08 22/08/08 -
Price 0.05 0.05 0.05 0.04 0.08 0.10 0.04 -
P/RPS 0.78 0.46 0.29 0.16 0.28 0.33 0.14 213.29%
P/EPS -1.09 -1.09 -1.27 -1.42 -9.99 1,163.04 287.89 -
EY -91.75 -91.77 -78.92 -70.25 -10.01 0.09 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.29 0.50 0.59 0.24 45.07%

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