[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -1157.7%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,586 28,544 18,769 18,717 21,496 24,788 22,603 5.75%
PBT 1,366 4,940 -3,211 -3,161 6 2,228 -2,702 -
Tax -344 -1,272 -240 -406 -448 -1,372 -164 63.64%
NP 1,022 3,668 -3,451 -3,568 -442 856 -2,866 -
-
NP to SH 1,010 3,792 -2,886 -2,993 -238 1,148 -2,537 -
-
Tax Rate 25.18% 25.75% - - 7,466.67% 61.58% - -
Total Cost 23,564 24,876 22,220 22,285 21,938 23,932 25,469 -5.03%
-
Net Worth 104,787 104,130 106,200 109,392 130,483 105,233 108,941 -2.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 104,787 104,130 106,200 109,392 130,483 105,233 108,941 -2.55%
NOSH 504,999 498,947 504,035 510,227 595,000 478,333 497,450 1.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.16% 12.85% -18.39% -19.06% -2.06% 3.45% -12.68% -
ROE 0.96% 3.64% -2.72% -2.74% -0.18% 1.09% -2.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.87 5.72 3.72 3.67 3.61 5.18 4.54 4.77%
EPS 0.20 0.76 -0.57 -0.59 -0.04 0.24 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.2087 0.2107 0.2144 0.2193 0.22 0.219 -3.52%
Adjusted Per Share Value based on latest NOSH - 506,190
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.13 2.47 1.63 1.62 1.86 2.15 1.96 5.68%
EPS 0.09 0.33 -0.25 -0.26 -0.02 0.10 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.0902 0.092 0.0948 0.113 0.0912 0.0944 -2.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.16 0.155 0.18 0.225 0.225 0.31 0.30 -
P/RPS 3.29 2.71 4.83 6.13 6.23 5.98 6.60 -37.05%
P/EPS 80.00 20.39 -31.44 -38.35 -562.50 129.17 -58.82 -
EY 1.25 4.90 -3.18 -2.61 -0.18 0.77 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.85 1.05 1.03 1.41 1.37 -31.82%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 25/08/15 21/05/15 12/02/15 18/11/14 26/08/14 -
Price 0.14 0.165 0.15 0.20 0.205 0.29 0.28 -
P/RPS 2.88 2.88 4.03 5.45 5.67 5.60 6.16 -39.67%
P/EPS 70.00 21.71 -26.20 -34.09 -512.50 120.83 -54.90 -
EY 1.43 4.61 -3.82 -2.93 -0.20 0.83 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.71 0.93 0.93 1.32 1.28 -34.97%

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