[SCOPE] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 1122.86%
YoY- -12.3%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 25,472 34,608 23,112 94,252 84,512 53,580 33,132 -4.28%
PBT 4,592 10,848 -5,848 744 700 2,168 2,508 10.60%
Tax -12 -4 0 -316 -212 -696 -464 -45.60%
NP 4,580 10,844 -5,848 428 488 1,472 2,044 14.38%
-
NP to SH 4,580 10,844 -5,848 428 488 1,472 2,044 14.38%
-
Tax Rate 0.26% 0.04% - 42.47% 30.29% 32.10% 18.50% -
Total Cost 20,892 23,764 28,960 93,824 84,024 52,108 31,088 -6.40%
-
Net Worth 34,376 32,854 31,898 45,475 41,479 44,685 42,762 -3.57%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 5,368 - - - - - -
Div Payout % - 49.50% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 34,376 32,854 31,898 45,475 41,479 44,685 42,762 -3.57%
NOSH 266,279 268,415 265,818 267,500 243,999 262,857 268,947 -0.16%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.98% 31.33% -25.30% 0.45% 0.58% 2.75% 6.17% -
ROE 13.32% 33.01% -18.33% 0.94% 1.18% 3.29% 4.78% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.57 12.89 8.69 35.23 34.64 20.38 12.32 -4.12%
EPS 1.72 4.04 -2.20 0.16 0.20 0.56 0.76 14.57%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1291 0.1224 0.12 0.17 0.17 0.17 0.159 -3.41%
Adjusted Per Share Value based on latest NOSH - 267,500
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.21 3.00 2.00 8.16 7.32 4.64 2.87 -4.25%
EPS 0.40 0.94 -0.51 0.04 0.04 0.13 0.18 14.22%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0285 0.0276 0.0394 0.0359 0.0387 0.037 -3.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.08 0.05 0.05 0.06 0.12 0.13 0.12 -
P/RPS 0.84 0.39 0.58 0.17 0.35 0.64 0.97 -2.36%
P/EPS 4.65 1.24 -2.27 37.50 60.00 23.21 15.79 -18.42%
EY 21.50 80.80 -44.00 2.67 1.67 4.31 6.33 22.59%
DY 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.42 0.35 0.71 0.76 0.75 -3.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 16/11/10 19/11/09 21/11/08 28/11/07 27/11/06 26/10/05 -
Price 0.10 0.13 0.05 0.10 0.10 0.14 0.12 -
P/RPS 1.05 1.01 0.58 0.28 0.29 0.69 0.97 1.32%
P/EPS 5.81 3.22 -2.27 62.50 50.00 25.00 15.79 -15.34%
EY 17.20 31.08 -44.00 1.60 2.00 4.00 6.33 18.11%
DY 0.00 15.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.06 0.42 0.59 0.59 0.82 0.75 0.43%

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