[SCOPE] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1.37%
YoY- -30342.86%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 18,387 21,475 18,268 46,631 78,961 54,683 32,983 -9.27%
PBT 745 2,126 -3,957 -10,614 1,777 401 258 19.31%
Tax -156 3,087 -202 29 -1,742 -227 -124 3.89%
NP 589 5,213 -4,159 -10,585 35 174 134 27.95%
-
NP to SH 589 5,213 -4,159 -10,585 35 174 134 27.95%
-
Tax Rate 20.94% -145.20% - - 98.03% 56.61% 48.06% -
Total Cost 17,798 16,262 22,427 57,216 78,926 54,509 32,849 -9.70%
-
Net Worth 33,592 33,965 29,515 34,901 61,200 49,300 45,559 -4.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 2,687 - - - - - -
Div Payout % - 51.55% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,592 33,965 29,515 34,901 61,200 49,300 45,559 -4.94%
NOSH 273,333 268,711 268,322 268,472 360,000 290,000 267,999 0.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.20% 24.27% -22.77% -22.70% 0.04% 0.32% 0.41% -
ROE 1.75% 15.35% -14.09% -30.33% 0.06% 0.35% 0.29% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.73 7.99 6.81 17.37 21.93 18.86 12.31 -9.56%
EPS 0.21 1.94 -1.55 -3.95 0.01 0.06 0.05 26.99%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1229 0.1264 0.11 0.13 0.17 0.17 0.17 -5.25%
Adjusted Per Share Value based on latest NOSH - 269,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.59 1.86 1.58 4.04 6.84 4.74 2.86 -9.31%
EPS 0.05 0.45 -0.36 -0.92 0.00 0.02 0.01 30.73%
DPS 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0294 0.0256 0.0302 0.053 0.0427 0.0395 -4.96%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.22 0.07 0.04 0.04 0.10 0.12 0.15 -
P/RPS 3.27 0.88 0.59 0.23 0.46 0.64 1.22 17.84%
P/EPS 102.09 3.61 -2.58 -1.01 1,028.57 200.00 300.00 -16.43%
EY 0.98 27.71 -38.75 -98.57 0.10 0.50 0.33 19.87%
DY 0.00 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.55 0.36 0.31 0.59 0.71 0.88 12.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 23/08/11 26/08/10 13/08/09 22/08/08 24/08/07 28/08/06 -
Price 0.34 0.06 0.05 0.05 0.04 0.10 0.14 -
P/RPS 5.05 0.75 0.73 0.29 0.18 0.53 1.14 28.12%
P/EPS 157.78 3.09 -3.23 -1.27 411.43 166.67 280.00 -9.10%
EY 0.63 32.33 -31.00 -78.85 0.24 0.60 0.36 9.76%
DY 0.00 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 0.47 0.45 0.38 0.24 0.59 0.82 22.47%

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