[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -497.77%
YoY- -816.52%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,958 28,148 25,234 24,934 27,266 27,856 18,387 19.23%
PBT -1,712 1,092 -3,787 -3,154 -200 208 745 -
Tax -182 -344 -251 -170 -226 -36 -156 10.79%
NP -1,894 748 -4,038 -3,325 -426 172 589 -
-
NP to SH -1,374 1,516 -2,561 -2,140 538 920 589 -
-
Tax Rate - 31.50% - - - 17.31% 20.94% -
Total Cost 25,852 27,400 29,272 28,259 27,692 27,684 17,798 28.17%
-
Net Worth 108,546 105,693 85,086 55,257 67,250 346,840 33,592 118.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 108,546 105,693 85,086 55,257 67,250 346,840 33,592 118.10%
NOSH 490,714 473,750 382,238 382,142 448,333 2,300,000 273,333 47.55%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.91% 2.66% -16.00% -13.34% -1.56% 0.62% 3.20% -
ROE -1.27% 1.43% -3.01% -3.87% 0.80% 0.27% 1.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.88 5.94 6.60 6.52 6.08 1.21 6.73 -19.24%
EPS -0.28 0.32 -0.67 -0.56 0.12 0.04 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2231 0.2226 0.1446 0.15 0.1508 0.1229 47.80%
Adjusted Per Share Value based on latest NOSH - 390,416
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.08 2.44 2.19 2.16 2.36 2.41 1.59 19.55%
EPS -0.12 0.13 -0.22 -0.19 0.05 0.08 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0916 0.0737 0.0479 0.0583 0.3005 0.0291 118.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.23 0.25 0.215 0.315 0.34 0.36 0.22 -
P/RPS 4.71 4.21 3.26 4.83 5.59 29.72 3.27 27.45%
P/EPS -82.14 78.13 -32.09 -56.25 283.33 900.00 102.09 -
EY -1.22 1.28 -3.12 -1.78 0.35 0.11 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 0.97 2.18 2.27 2.39 1.79 -30.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 30/08/13 31/05/13 28/02/13 28/11/12 17/08/12 -
Price 0.225 0.23 0.245 0.26 0.305 0.35 0.34 -
P/RPS 4.61 3.87 3.71 3.98 5.02 28.90 5.05 -5.88%
P/EPS -80.36 71.88 -36.57 -46.43 254.17 875.00 157.78 -
EY -1.24 1.39 -2.73 -2.15 0.39 0.11 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.10 1.80 2.03 2.32 2.77 -48.53%

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