[SCOPE] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -22.78%
YoY- -5.53%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,669 3,902 4,807 3,907 15,602 20,102 12,586 -10.03%
PBT -152 -364 604 -1,795 -1,701 732 582 -
Tax -104 -4 -39 0 0 -248 -165 -7.39%
NP -256 -368 565 -1,795 -1,701 484 417 -
-
NP to SH 39 -368 565 -1,795 -1,701 484 417 -32.60%
-
Tax Rate - - 6.46% - - 33.88% 28.35% -
Total Cost 6,925 4,270 4,242 5,702 17,303 19,618 12,169 -8.96%
-
Net Worth 57,500 32,357 32,420 32,149 43,199 45,711 44,306 4.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,500 32,357 32,420 32,149 43,199 45,711 44,306 4.43%
NOSH 383,333 262,857 269,047 267,910 270,000 268,888 260,625 6.63%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.84% -9.43% 11.75% -45.94% -10.90% 2.41% 3.31% -
ROE 0.07% -1.14% 1.74% -5.58% -3.94% 1.06% 0.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.74 1.48 1.79 1.46 5.78 7.48 4.83 -15.63%
EPS 0.00 -0.14 0.21 -0.67 -0.63 0.18 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1231 0.1205 0.12 0.16 0.17 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 267,910
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.58 0.34 0.42 0.34 1.35 1.74 1.09 -9.97%
EPS 0.00 -0.03 0.05 -0.16 -0.15 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.028 0.0281 0.0278 0.0374 0.0396 0.0384 4.42%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.08 0.09 0.05 0.07 0.09 0.14 -
P/RPS 19.54 5.39 5.04 3.43 1.21 1.20 2.90 37.39%
P/EPS 3,341.88 -57.14 42.86 -7.46 -11.11 50.00 87.50 83.41%
EY 0.03 -1.75 2.33 -13.40 -9.00 2.00 1.14 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 0.65 0.75 0.42 0.44 0.53 0.82 18.47%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 16/02/12 28/02/11 02/02/10 19/02/09 20/02/08 26/02/07 -
Price 0.305 0.12 0.115 0.05 0.08 0.11 0.16 -
P/RPS 17.53 8.08 6.44 3.43 1.38 1.47 3.31 31.99%
P/EPS 2,997.86 -85.71 54.76 -7.46 -12.70 61.11 100.00 76.16%
EY 0.03 -1.17 1.83 -13.40 -7.88 1.64 1.00 -44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.97 0.95 0.42 0.50 0.65 0.94 13.67%

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