[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
05-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -38.55%
YoY- -49.42%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 18,600 22,291 23,241 26,582 31,380 26,106 23,732 -14.98%
PBT -2,136 1,816 2,450 3,286 4,564 5,464 4,498 -
Tax -188 -15 -448 -488 -496 -556 -622 -54.92%
NP -2,324 1,801 2,002 2,798 4,068 4,908 3,876 -
-
NP to SH -1,728 1,460 1,573 2,426 3,948 4,554 3,630 -
-
Tax Rate - 0.83% 18.29% 14.85% 10.87% 10.18% 13.83% -
Total Cost 20,924 20,490 21,238 23,784 27,312 21,198 19,856 3.55%
-
Net Worth 116,973 117,253 119,632 119,256 118,597 117,328 118,373 -0.78%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 2,802 - - - 2,780 3,703 -
Div Payout % - 191.95% - - - 61.05% 102.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 116,973 117,253 119,632 119,256 118,597 117,328 118,373 -0.78%
NOSH 560,484 560,484 560,484 560,484 560,484 560,484 555,484 0.59%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -12.49% 8.08% 8.62% 10.53% 12.96% 18.80% 16.33% -
ROE -1.48% 1.25% 1.32% 2.03% 3.33% 3.88% 3.07% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.32 3.98 4.15 4.76 5.63 4.69 4.27 -15.43%
EPS -0.32 0.26 0.28 0.44 0.72 0.82 0.65 -
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.67 -
NAPS 0.2087 0.2092 0.2137 0.2135 0.2128 0.211 0.2131 -1.38%
Adjusted Per Share Value based on latest NOSH - 560,484
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.61 1.93 2.01 2.30 2.72 2.26 2.06 -15.13%
EPS -0.15 0.13 0.14 0.21 0.34 0.39 0.31 -
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.32 -
NAPS 0.1013 0.1016 0.1036 0.1033 0.1027 0.1016 0.1025 -0.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.135 0.155 0.20 0.23 0.22 0.245 -
P/RPS 4.37 3.39 3.73 4.20 4.08 4.69 5.73 -16.51%
P/EPS -47.03 51.83 55.15 46.05 32.47 26.86 37.48 -
EY -2.13 1.93 1.81 2.17 3.08 3.72 2.67 -
DY 0.00 3.70 0.00 0.00 0.00 2.27 2.72 -
P/NAPS 0.69 0.65 0.73 0.94 1.08 1.04 1.15 -28.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 21/05/18 05/02/18 23/11/17 24/08/17 16/05/17 -
Price 0.13 0.15 0.15 0.175 0.20 0.23 0.275 -
P/RPS 3.92 3.77 3.61 3.68 3.55 4.90 6.44 -28.15%
P/EPS -42.17 57.58 53.37 40.29 28.23 28.08 42.07 -
EY -2.37 1.74 1.87 2.48 3.54 3.56 2.38 -
DY 0.00 3.33 0.00 0.00 0.00 2.17 2.42 -
P/NAPS 0.62 0.72 0.70 0.82 0.94 1.09 1.29 -38.61%

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