[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 114.8%
YoY- 64.78%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 22,603 16,724 11,979 7,037 25,234 18,701 13,633 40.21%
PBT -2,702 -2,228 -856 273 -3,787 -2,366 -100 805.89%
Tax -164 -124 -91 -86 -251 -128 -113 28.27%
NP -2,866 -2,352 -947 187 -4,038 -2,494 -213 468.41%
-
NP to SH -2,537 -2,011 -687 379 -2,561 -1,605 269 -
-
Tax Rate - - - 31.50% - - - -
Total Cost 25,469 19,076 12,926 6,850 29,272 21,195 13,846 50.29%
-
Net Worth 108,941 109,901 108,546 105,693 85,086 55,257 67,250 38.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 108,941 109,901 108,546 105,693 85,086 55,257 67,250 38.05%
NOSH 497,450 502,749 490,714 473,750 382,238 382,142 448,333 7.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.68% -14.06% -7.91% 2.66% -16.00% -13.34% -1.56% -
ROE -2.33% -1.83% -0.63% 0.36% -3.01% -2.90% 0.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.54 3.33 2.44 1.49 6.60 4.89 3.04 30.74%
EPS -0.51 -0.40 -0.14 0.08 -0.67 -0.42 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2186 0.2212 0.2231 0.2226 0.1446 0.15 28.78%
Adjusted Per Share Value based on latest NOSH - 473,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.96 1.45 1.04 0.61 2.19 1.62 1.18 40.38%
EPS -0.22 -0.17 -0.06 0.03 -0.22 -0.14 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0952 0.094 0.0916 0.0737 0.0479 0.0583 38.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.30 0.375 0.23 0.25 0.215 0.315 0.34 -
P/RPS 6.60 11.27 9.42 16.83 3.26 6.44 11.18 -29.69%
P/EPS -58.82 -93.75 -164.29 312.50 -32.09 -75.00 566.67 -
EY -1.70 -1.07 -0.61 0.32 -3.12 -1.33 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.72 1.04 1.12 0.97 2.18 2.27 -28.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 20/02/14 21/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.28 0.29 0.225 0.23 0.245 0.26 0.305 -
P/RPS 6.16 8.72 9.22 15.48 3.71 5.31 10.03 -27.81%
P/EPS -54.90 -72.50 -160.71 287.50 -36.57 -61.90 508.33 -
EY -1.82 -1.38 -0.62 0.35 -2.73 -1.62 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.02 1.03 1.10 1.80 2.03 -26.53%

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