[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -95.15%
YoY- -25.3%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,496 24,788 22,603 22,298 23,958 28,148 25,234 -10.11%
PBT 6 2,228 -2,702 -2,970 -1,712 1,092 -3,787 -
Tax -448 -1,372 -164 -165 -182 -344 -251 46.98%
NP -442 856 -2,866 -3,136 -1,894 748 -4,038 -77.02%
-
NP to SH -238 1,148 -2,537 -2,681 -1,374 1,516 -2,561 -79.39%
-
Tax Rate 7,466.67% 61.58% - - - 31.50% - -
Total Cost 21,938 23,932 25,469 25,434 25,852 27,400 29,272 -17.44%
-
Net Worth 130,483 105,233 108,941 109,901 108,546 105,693 85,086 32.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 130,483 105,233 108,941 109,901 108,546 105,693 85,086 32.87%
NOSH 595,000 478,333 497,450 502,749 490,714 473,750 382,238 34.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.06% 3.45% -12.68% -14.06% -7.91% 2.66% -16.00% -
ROE -0.18% 1.09% -2.33% -2.44% -1.27% 1.43% -3.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.61 5.18 4.54 4.44 4.88 5.94 6.60 -33.04%
EPS -0.04 0.24 -0.51 -0.53 -0.28 0.32 -0.67 -84.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2193 0.22 0.219 0.2186 0.2212 0.2231 0.2226 -0.98%
Adjusted Per Share Value based on latest NOSH - 509,230
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.86 2.15 1.96 1.93 2.08 2.44 2.19 -10.28%
EPS -0.02 0.10 -0.22 -0.23 -0.12 0.13 -0.22 -79.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.0912 0.0944 0.0952 0.094 0.0916 0.0737 32.86%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.225 0.31 0.30 0.375 0.23 0.25 0.215 -
P/RPS 6.23 5.98 6.60 8.45 4.71 4.21 3.26 53.81%
P/EPS -562.50 129.17 -58.82 -70.31 -82.14 78.13 -32.09 571.27%
EY -0.18 0.77 -1.70 -1.42 -1.22 1.28 -3.12 -84.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.41 1.37 1.72 1.04 1.12 0.97 4.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 18/11/14 26/08/14 22/05/14 20/02/14 21/11/13 30/08/13 -
Price 0.205 0.29 0.28 0.29 0.225 0.23 0.245 -
P/RPS 5.67 5.60 6.16 6.54 4.61 3.87 3.71 32.57%
P/EPS -512.50 120.83 -54.90 -54.37 -80.36 71.88 -36.57 478.48%
EY -0.20 0.83 -1.82 -1.84 -1.24 1.39 -2.73 -82.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.32 1.28 1.33 1.02 1.03 1.10 -10.56%

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