[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -80.76%
YoY- -91.69%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,266 27,856 18,387 17,853 20,540 25,472 21,475 17.16%
PBT -200 208 745 336 1,566 4,592 2,126 -
Tax -226 -36 -156 -37 -14 -12 3,087 -
NP -426 172 589 298 1,552 4,580 5,213 -
-
NP to SH 538 920 589 298 1,552 4,580 5,213 -77.84%
-
Tax Rate - 17.31% 20.94% 11.01% 0.89% 0.26% -145.20% -
Total Cost 27,692 27,684 17,798 17,554 18,988 20,892 16,262 42.37%
-
Net Worth 67,250 346,840 33,592 34,299 32,939 34,376 33,965 57.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 2,675 - 2,687 -
Div Payout % - - - - 172.41% - 51.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,250 346,840 33,592 34,299 32,939 34,376 33,965 57.35%
NOSH 448,333 2,300,000 273,333 279,999 267,586 266,279 268,711 40.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.56% 0.62% 3.20% 1.67% 7.56% 17.98% 24.27% -
ROE 0.80% 0.27% 1.75% 0.87% 4.71% 13.32% 15.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.08 1.21 6.73 6.38 7.68 9.57 7.99 -16.58%
EPS 0.12 0.04 0.21 0.11 0.58 1.72 1.94 -84.22%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
NAPS 0.15 0.1508 0.1229 0.1225 0.1231 0.1291 0.1264 12.03%
Adjusted Per Share Value based on latest NOSH - 290,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.36 2.41 1.59 1.55 1.78 2.21 1.86 17.11%
EPS 0.05 0.08 0.05 0.03 0.13 0.40 0.45 -76.73%
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.23 -
NAPS 0.0583 0.3005 0.0291 0.0297 0.0285 0.0298 0.0294 57.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.36 0.22 0.12 0.08 0.08 0.07 -
P/RPS 5.59 29.72 3.27 1.88 1.04 0.84 0.88 241.07%
P/EPS 283.33 900.00 102.09 112.50 13.79 4.65 3.61 1709.04%
EY 0.35 0.11 0.98 0.89 7.25 21.50 27.71 -94.50%
DY 0.00 0.00 0.00 0.00 12.50 0.00 14.29 -
P/NAPS 2.27 2.39 1.79 0.98 0.65 0.62 0.55 156.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 17/08/12 17/05/12 16/02/12 17/11/11 23/08/11 -
Price 0.305 0.35 0.34 0.19 0.12 0.10 0.06 -
P/RPS 5.02 28.90 5.05 2.98 1.56 1.05 0.75 253.12%
P/EPS 254.17 875.00 157.78 178.13 20.69 5.81 3.09 1766.26%
EY 0.39 0.11 0.63 0.56 4.83 17.20 32.33 -94.66%
DY 0.00 0.00 0.00 0.00 8.33 0.00 16.67 -
P/NAPS 2.03 2.32 2.77 1.55 0.97 0.77 0.47 164.04%

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