[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 145.25%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,769 18,717 21,496 24,788 22,603 22,298 23,958 -15.05%
PBT -3,211 -3,161 6 2,228 -2,702 -2,970 -1,712 52.26%
Tax -240 -406 -448 -1,372 -164 -165 -182 20.31%
NP -3,451 -3,568 -442 856 -2,866 -3,136 -1,894 49.34%
-
NP to SH -2,886 -2,993 -238 1,148 -2,537 -2,681 -1,374 64.23%
-
Tax Rate - - 7,466.67% 61.58% - - - -
Total Cost 22,220 22,285 21,938 23,932 25,469 25,434 25,852 -9.62%
-
Net Worth 106,200 109,392 130,483 105,233 108,941 109,901 108,546 -1.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 106,200 109,392 130,483 105,233 108,941 109,901 108,546 -1.45%
NOSH 504,035 510,227 595,000 478,333 497,450 502,749 490,714 1.80%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -18.39% -19.06% -2.06% 3.45% -12.68% -14.06% -7.91% -
ROE -2.72% -2.74% -0.18% 1.09% -2.33% -2.44% -1.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.72 3.67 3.61 5.18 4.54 4.44 4.88 -16.59%
EPS -0.57 -0.59 -0.04 0.24 -0.51 -0.53 -0.28 60.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.2144 0.2193 0.22 0.219 0.2186 0.2212 -3.19%
Adjusted Per Share Value based on latest NOSH - 478,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.63 1.62 1.86 2.15 1.96 1.93 2.08 -15.03%
EPS -0.25 -0.26 -0.02 0.10 -0.22 -0.23 -0.12 63.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.0948 0.113 0.0912 0.0944 0.0952 0.094 -1.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.18 0.225 0.225 0.31 0.30 0.375 0.23 -
P/RPS 4.83 6.13 6.23 5.98 6.60 8.45 4.71 1.69%
P/EPS -31.44 -38.35 -562.50 129.17 -58.82 -70.31 -82.14 -47.37%
EY -3.18 -2.61 -0.18 0.77 -1.70 -1.42 -1.22 89.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.03 1.41 1.37 1.72 1.04 -12.61%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 12/02/15 18/11/14 26/08/14 22/05/14 20/02/14 -
Price 0.15 0.20 0.205 0.29 0.28 0.29 0.225 -
P/RPS 4.03 5.45 5.67 5.60 6.16 6.54 4.61 -8.59%
P/EPS -26.20 -34.09 -512.50 120.83 -54.90 -54.37 -80.36 -52.72%
EY -3.82 -2.93 -0.20 0.83 -1.82 -1.84 -1.24 112.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.93 1.32 1.28 1.33 1.02 -21.50%

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