[SCOPE] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 162.95%
YoY- -88.7%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 18,701 13,633 6,964 18,387 13,390 10,270 6,368 104.93%
PBT -2,366 -100 52 745 252 783 1,148 -
Tax -128 -113 -9 -156 -28 -7 -3 1118.24%
NP -2,494 -213 43 589 224 776 1,145 -
-
NP to SH -1,605 269 230 589 224 776 1,145 -
-
Tax Rate - - 17.31% 20.94% 11.11% 0.89% 0.26% -
Total Cost 21,195 13,846 6,921 17,798 13,166 9,494 5,223 154.19%
-
Net Worth 55,257 67,250 346,840 33,592 34,300 32,939 34,376 37.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 1,337 - -
Div Payout % - - - - - 172.41% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 55,257 67,250 346,840 33,592 34,300 32,939 34,376 37.18%
NOSH 382,142 448,333 2,300,000 273,333 280,000 267,586 266,279 27.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -13.34% -1.56% 0.62% 3.20% 1.67% 7.56% 17.98% -
ROE -2.90% 0.40% 0.07% 1.75% 0.65% 2.36% 3.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.89 3.04 0.30 6.73 4.78 3.84 2.39 61.09%
EPS -0.42 0.06 0.01 0.21 0.08 0.29 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1446 0.15 0.1508 0.1229 0.1225 0.1231 0.1291 7.84%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.62 1.18 0.60 1.59 1.16 0.89 0.55 105.34%
EPS -0.14 0.02 0.02 0.05 0.02 0.07 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0479 0.0582 0.3004 0.0291 0.0297 0.0285 0.0298 37.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.315 0.34 0.36 0.22 0.12 0.08 0.08 -
P/RPS 6.44 11.18 118.90 3.27 2.51 2.08 3.35 54.54%
P/EPS -75.00 566.67 3,600.00 102.09 150.00 27.59 18.60 -
EY -1.33 0.18 0.03 0.98 0.67 3.63 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 2.18 2.27 2.39 1.79 0.98 0.65 0.62 131.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 17/08/12 17/05/12 16/02/12 17/11/11 -
Price 0.26 0.305 0.35 0.34 0.19 0.12 0.10 -
P/RPS 5.31 10.03 115.59 5.05 3.97 3.13 4.18 17.27%
P/EPS -61.90 508.33 3,500.00 157.78 237.50 41.38 23.26 -
EY -1.62 0.20 0.03 0.63 0.42 2.42 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 1.80 2.03 2.32 2.77 1.55 0.97 0.77 76.04%

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