[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -120.73%
YoY- 82.68%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 28,544 18,769 18,717 21,496 24,788 22,603 22,298 17.87%
PBT 4,940 -3,211 -3,161 6 2,228 -2,702 -2,970 -
Tax -1,272 -240 -406 -448 -1,372 -164 -165 289.75%
NP 3,668 -3,451 -3,568 -442 856 -2,866 -3,136 -
-
NP to SH 3,792 -2,886 -2,993 -238 1,148 -2,537 -2,681 -
-
Tax Rate 25.75% - - 7,466.67% 61.58% - - -
Total Cost 24,876 22,220 22,285 21,938 23,932 25,469 25,434 -1.46%
-
Net Worth 104,130 106,200 109,392 130,483 105,233 108,941 109,901 -3.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 104,130 106,200 109,392 130,483 105,233 108,941 109,901 -3.52%
NOSH 498,947 504,035 510,227 595,000 478,333 497,450 502,749 -0.50%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.85% -18.39% -19.06% -2.06% 3.45% -12.68% -14.06% -
ROE 3.64% -2.72% -2.74% -0.18% 1.09% -2.33% -2.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.72 3.72 3.67 3.61 5.18 4.54 4.44 18.37%
EPS 0.76 -0.57 -0.59 -0.04 0.24 -0.51 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2087 0.2107 0.2144 0.2193 0.22 0.219 0.2186 -3.03%
Adjusted Per Share Value based on latest NOSH - 507,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.47 1.63 1.62 1.86 2.15 1.96 1.93 17.85%
EPS 0.33 -0.25 -0.26 -0.02 0.10 -0.22 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.092 0.0948 0.113 0.0912 0.0944 0.0952 -3.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.155 0.18 0.225 0.225 0.31 0.30 0.375 -
P/RPS 2.71 4.83 6.13 6.23 5.98 6.60 8.45 -53.11%
P/EPS 20.39 -31.44 -38.35 -562.50 129.17 -58.82 -70.31 -
EY 4.90 -3.18 -2.61 -0.18 0.77 -1.70 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.05 1.03 1.41 1.37 1.72 -42.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 12/02/15 18/11/14 26/08/14 22/05/14 -
Price 0.165 0.15 0.20 0.205 0.29 0.28 0.29 -
P/RPS 2.88 4.03 5.45 5.67 5.60 6.16 6.54 -42.08%
P/EPS 21.71 -26.20 -34.09 -512.50 120.83 -54.90 -54.37 -
EY 4.61 -3.82 -2.93 -0.20 0.83 -1.82 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.93 0.93 1.32 1.28 1.33 -29.31%

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