[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -218.36%
YoY- -143.77%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 15,551 16,014 16,982 18,600 22,291 23,241 26,582 -30.11%
PBT -5,209 -4,365 -2,994 -2,136 1,816 2,450 3,286 -
Tax 122 -232 -316 -188 -15 -448 -488 -
NP -5,087 -4,597 -3,310 -2,324 1,801 2,002 2,798 -
-
NP to SH -4,839 -4,360 -2,970 -1,728 1,460 1,573 2,426 -
-
Tax Rate - - - - 0.83% 18.29% 14.85% -
Total Cost 20,638 20,611 20,292 20,924 20,490 21,238 23,784 -9.04%
-
Net Worth 113,026 111,886 115,852 116,973 117,253 119,632 119,256 -3.52%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 2,802 - - -
Div Payout % - - - - 191.95% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 113,026 111,886 115,852 116,973 117,253 119,632 119,256 -3.52%
NOSH 619,132 616,532 560,484 560,484 560,484 560,484 560,484 6.87%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -32.71% -28.71% -19.49% -12.49% 8.08% 8.62% 10.53% -
ROE -4.28% -3.90% -2.56% -1.48% 1.25% 1.32% 2.03% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.69 2.84 3.03 3.32 3.98 4.15 4.76 -31.71%
EPS -0.84 -0.77 -0.52 -0.32 0.26 0.28 0.44 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1957 0.1987 0.2067 0.2087 0.2092 0.2137 0.2135 -5.65%
Adjusted Per Share Value based on latest NOSH - 560,484
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.35 1.39 1.47 1.61 1.93 2.01 2.30 -29.96%
EPS -0.42 -0.38 -0.26 -0.15 0.13 0.14 0.21 -
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.0979 0.0969 0.1004 0.1013 0.1016 0.1036 0.1033 -3.52%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.20 0.23 0.125 0.145 0.135 0.155 0.20 -
P/RPS 7.43 8.09 4.13 4.37 3.39 3.73 4.20 46.42%
P/EPS -23.87 -29.70 -23.59 -47.03 51.83 55.15 46.05 -
EY -4.19 -3.37 -4.24 -2.13 1.93 1.81 2.17 -
DY 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.02 1.16 0.60 0.69 0.65 0.73 0.94 5.61%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 23/05/19 28/02/19 30/11/18 29/08/18 21/05/18 05/02/18 -
Price 0.175 0.20 0.155 0.13 0.15 0.15 0.175 -
P/RPS 6.50 7.03 5.12 3.92 3.77 3.61 3.68 46.27%
P/EPS -20.89 -25.83 -29.25 -42.17 57.58 53.37 40.29 -
EY -4.79 -3.87 -3.42 -2.37 1.74 1.87 2.48 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.89 1.01 0.75 0.62 0.72 0.70 0.82 5.62%

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