[SCOPE] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 25.43%
YoY- 187.5%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 23,241 26,582 31,380 26,106 23,732 27,176 32,240 -19.61%
PBT 2,450 3,286 4,564 5,464 4,498 5,632 6,872 -49.75%
Tax -448 -488 -496 -556 -622 -586 -804 -32.30%
NP 2,002 2,798 4,068 4,908 3,876 5,046 6,068 -52.28%
-
NP to SH 1,573 2,426 3,948 4,554 3,630 4,796 5,716 -57.72%
-
Tax Rate 18.29% 14.85% 10.87% 10.18% 13.83% 10.40% 11.70% -
Total Cost 21,238 23,784 27,312 21,198 19,856 22,130 26,172 -13.01%
-
Net Worth 119,632 119,256 118,597 117,328 118,373 117,984 115,749 2.22%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 2,780 3,703 - - -
Div Payout % - - - 61.05% 102.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 119,632 119,256 118,597 117,328 118,373 117,984 115,749 2.22%
NOSH 560,484 560,484 560,484 560,484 555,484 555,484 549,615 1.31%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.62% 10.53% 12.96% 18.80% 16.33% 18.57% 18.82% -
ROE 1.32% 2.03% 3.33% 3.88% 3.07% 4.06% 4.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.15 4.76 5.63 4.69 4.27 4.89 5.87 -20.65%
EPS 0.28 0.44 0.72 0.82 0.65 0.86 1.04 -58.33%
DPS 0.00 0.00 0.00 0.50 0.67 0.00 0.00 -
NAPS 0.2137 0.2135 0.2128 0.211 0.2131 0.2124 0.2106 0.97%
Adjusted Per Share Value based on latest NOSH - 560,484
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.01 2.30 2.72 2.26 2.06 2.35 2.79 -19.65%
EPS 0.14 0.21 0.34 0.39 0.31 0.42 0.50 -57.23%
DPS 0.00 0.00 0.00 0.24 0.32 0.00 0.00 -
NAPS 0.1036 0.1033 0.1027 0.1016 0.1025 0.1022 0.1003 2.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.155 0.20 0.23 0.22 0.245 0.145 0.18 -
P/RPS 3.73 4.20 4.08 4.69 5.73 2.96 3.07 13.87%
P/EPS 55.15 46.05 32.47 26.86 37.48 16.79 17.31 116.67%
EY 1.81 2.17 3.08 3.72 2.67 5.95 5.78 -53.91%
DY 0.00 0.00 0.00 2.27 2.72 0.00 0.00 -
P/NAPS 0.73 0.94 1.08 1.04 1.15 0.68 0.85 -9.65%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 05/02/18 23/11/17 24/08/17 16/05/17 24/02/17 25/11/16 -
Price 0.15 0.175 0.20 0.23 0.275 0.155 0.155 -
P/RPS 3.61 3.68 3.55 4.90 6.44 3.17 2.64 23.22%
P/EPS 53.37 40.29 28.23 28.08 42.07 17.95 14.90 134.28%
EY 1.87 2.48 3.54 3.56 2.38 5.57 6.71 -57.36%
DY 0.00 0.00 0.00 2.17 2.42 0.00 0.00 -
P/NAPS 0.70 0.82 0.94 1.09 1.29 0.73 0.74 -3.64%

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