[SCOPE] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 36.44%
YoY- 144.76%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,168 19,073 21,357 23,238 22,042 21,142 18,268 -0.36%
PBT -405 563 2,127 3,185 2,616 217 -3,957 -78.02%
Tax 3,120 3,085 3,087 54 -242 -203 -202 -
NP 2,715 3,648 5,214 3,239 2,374 14 -4,159 -
-
NP to SH 2,715 3,648 5,214 3,239 2,374 14 -4,159 -
-
Tax Rate - -547.96% -145.13% -1.70% 9.25% 93.55% - -
Total Cost 15,453 15,425 16,143 19,999 19,668 21,128 22,427 -21.93%
-
Net Worth 32,357 34,376 33,845 30,844 32,420 32,854 29,809 5.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,338 1,338 2,680 1,342 1,342 1,342 - -
Div Payout % 49.31% 36.70% 51.42% 41.43% 56.53% 9,586.28% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,357 34,376 33,845 30,844 32,420 32,854 29,809 5.60%
NOSH 262,857 266,279 267,765 263,181 269,047 268,415 270,999 -2.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.94% 19.13% 24.41% 13.94% 10.77% 0.07% -22.77% -
ROE 8.39% 10.61% 15.41% 10.50% 7.32% 0.04% -13.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.91 7.16 7.98 8.83 8.19 7.88 6.74 1.66%
EPS 1.03 1.37 1.95 1.23 0.88 0.01 -1.53 -
DPS 0.50 0.50 1.00 0.51 0.50 0.50 0.00 -
NAPS 0.1231 0.1291 0.1264 0.1172 0.1205 0.1224 0.11 7.76%
Adjusted Per Share Value based on latest NOSH - 263,181
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.57 1.65 1.85 2.01 1.91 1.83 1.58 -0.42%
EPS 0.24 0.32 0.45 0.28 0.21 0.00 -0.36 -
DPS 0.12 0.12 0.23 0.12 0.12 0.12 0.00 -
NAPS 0.028 0.0298 0.0293 0.0267 0.0281 0.0285 0.0258 5.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.08 0.07 0.09 0.09 0.05 0.04 -
P/RPS 1.16 1.12 0.88 1.02 1.10 0.63 0.59 56.74%
P/EPS 7.75 5.84 3.59 7.31 10.20 958.63 -2.61 -
EY 12.91 17.12 27.82 13.67 9.80 0.10 -38.37 -
DY 6.25 6.25 14.29 5.67 5.56 10.00 0.00 -
P/NAPS 0.65 0.62 0.55 0.77 0.75 0.41 0.36 48.11%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 16/02/12 17/11/11 23/08/11 12/05/11 28/02/11 16/11/10 26/08/10 -
Price 0.12 0.10 0.06 0.09 0.115 0.13 0.05 -
P/RPS 1.74 1.40 0.75 1.02 1.40 1.65 0.74 76.55%
P/EPS 11.62 7.30 3.08 7.31 13.03 2,492.43 -3.26 -
EY 8.61 13.70 32.45 13.67 7.67 0.04 -30.69 -
DY 4.17 5.00 16.67 5.67 4.35 3.85 0.00 -
P/NAPS 0.97 0.77 0.47 0.77 0.95 1.06 0.45 66.63%

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