[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -73.36%
YoY- 524.37%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 32,240 23,890 22,106 24,586 28,544 18,769 18,717 43.55%
PBT 6,872 1,855 144 1,366 4,940 -3,211 -3,161 -
Tax -804 -259 -493 -344 -1,272 -240 -406 57.49%
NP 6,068 1,596 -349 1,022 3,668 -3,451 -3,568 -
-
NP to SH 5,716 1,584 -320 1,010 3,792 -2,886 -2,993 -
-
Tax Rate 11.70% 13.96% 342.36% 25.18% 25.75% - - -
Total Cost 26,172 22,294 22,455 23,564 24,876 22,220 22,285 11.28%
-
Net Worth 115,749 111,988 122,700 104,787 104,130 106,200 109,392 3.82%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 115,749 111,988 122,700 104,787 104,130 106,200 109,392 3.82%
NOSH 549,615 538,666 600,000 504,999 498,947 504,035 510,227 5.06%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.82% 6.68% -1.58% 4.16% 12.85% -18.39% -19.06% -
ROE 4.94% 1.41% -0.26% 0.96% 3.64% -2.72% -2.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.87 4.44 3.68 4.87 5.72 3.72 3.67 36.65%
EPS 1.04 0.29 -0.05 0.20 0.76 -0.57 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2079 0.2045 0.2075 0.2087 0.2107 0.2144 -1.18%
Adjusted Per Share Value based on latest NOSH - 553,750
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.79 2.07 1.91 2.13 2.47 1.63 1.62 43.53%
EPS 0.50 0.14 -0.03 0.09 0.33 -0.25 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.097 0.1063 0.0908 0.0902 0.092 0.0948 3.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.18 0.145 0.145 0.16 0.155 0.18 0.225 -
P/RPS 3.07 3.27 3.94 3.29 2.71 4.83 6.13 -36.85%
P/EPS 17.31 49.31 -271.88 80.00 20.39 -31.44 -38.35 -
EY 5.78 2.03 -0.37 1.25 4.90 -3.18 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.71 0.77 0.74 0.85 1.05 -13.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 23/08/16 25/05/16 29/02/16 24/11/15 25/08/15 21/05/15 -
Price 0.155 0.14 0.17 0.14 0.165 0.15 0.20 -
P/RPS 2.64 3.16 4.61 2.88 2.88 4.03 5.45 -38.23%
P/EPS 14.90 47.61 -318.75 70.00 21.71 -26.20 -34.09 -
EY 6.71 2.10 -0.31 1.43 4.61 -3.82 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.83 0.67 0.79 0.71 0.93 -14.09%

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