[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 56.2%
YoY- -79.91%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 25,234 24,934 27,266 27,856 18,387 17,853 20,540 14.72%
PBT -3,787 -3,154 -200 208 745 336 1,566 -
Tax -251 -170 -226 -36 -156 -37 -14 586.21%
NP -4,038 -3,325 -426 172 589 298 1,552 -
-
NP to SH -2,561 -2,140 538 920 589 298 1,552 -
-
Tax Rate - - - 17.31% 20.94% 11.01% 0.89% -
Total Cost 29,272 28,259 27,692 27,684 17,798 17,554 18,988 33.48%
-
Net Worth 85,086 55,257 67,250 346,840 33,592 34,299 32,939 88.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 2,675 -
Div Payout % - - - - - - 172.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,086 55,257 67,250 346,840 33,592 34,299 32,939 88.37%
NOSH 382,238 382,142 448,333 2,300,000 273,333 279,999 267,586 26.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -16.00% -13.34% -1.56% 0.62% 3.20% 1.67% 7.56% -
ROE -3.01% -3.87% 0.80% 0.27% 1.75% 0.87% 4.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.60 6.52 6.08 1.21 6.73 6.38 7.68 -9.61%
EPS -0.67 -0.56 0.12 0.04 0.21 0.11 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2226 0.1446 0.15 0.1508 0.1229 0.1225 0.1231 48.48%
Adjusted Per Share Value based on latest NOSH - 383,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.19 2.16 2.36 2.41 1.59 1.55 1.78 14.83%
EPS -0.22 -0.19 0.05 0.08 0.05 0.03 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0737 0.0479 0.0583 0.3005 0.0291 0.0297 0.0285 88.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.215 0.315 0.34 0.36 0.22 0.12 0.08 -
P/RPS 3.26 4.83 5.59 29.72 3.27 1.88 1.04 114.33%
P/EPS -32.09 -56.25 283.33 900.00 102.09 112.50 13.79 -
EY -3.12 -1.78 0.35 0.11 0.98 0.89 7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.97 2.18 2.27 2.39 1.79 0.98 0.65 30.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 28/11/12 17/08/12 17/05/12 16/02/12 -
Price 0.245 0.26 0.305 0.35 0.34 0.19 0.12 -
P/RPS 3.71 3.98 5.02 28.90 5.05 2.98 1.56 78.26%
P/EPS -36.57 -46.43 254.17 875.00 157.78 178.13 20.69 -
EY -2.73 -2.15 0.39 0.11 0.63 0.56 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 1.10 1.80 2.03 2.32 2.77 1.55 0.97 8.75%

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