[SCOPE] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 53,580 33,132 28,836 25,288 28.40%
PBT 2,168 2,508 4,360 4,120 -19.25%
Tax -696 -464 -616 -700 -0.19%
NP 1,472 2,044 3,744 3,420 -24.47%
-
NP to SH 1,472 2,044 3,744 3,420 -24.47%
-
Tax Rate 32.10% 18.50% 14.13% 16.99% -
Total Cost 52,108 31,088 25,092 21,868 33.53%
-
Net Worth 44,685 42,762 40,425 2,289 169.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 44,685 42,762 40,425 2,289 169.01%
NOSH 262,857 268,947 252,972 18,586 141.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.75% 6.17% 12.98% 13.52% -
ROE 3.29% 4.78% 9.26% 149.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.38 12.32 11.40 136.05 -46.86%
EPS 0.56 0.76 1.48 18.40 -68.74%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.159 0.1598 0.1232 11.31%
Adjusted Per Share Value based on latest NOSH - 18,586
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.64 2.87 2.50 2.19 28.40%
EPS 0.13 0.18 0.32 0.30 -24.30%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.037 0.035 0.002 168.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 0.13 0.12 0.20 0.00 -
P/RPS 0.64 0.97 1.75 0.00 -
P/EPS 23.21 15.79 13.51 0.00 -
EY 4.31 6.33 7.40 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/06 26/10/05 30/11/04 13/11/03 -
Price 0.14 0.12 0.24 0.00 -
P/RPS 0.69 0.97 2.11 0.00 -
P/EPS 25.00 15.79 16.22 0.00 -
EY 4.00 6.33 6.17 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 1.50 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