[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 111.31%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,769 14,038 10,748 6,197 22,603 16,724 11,979 35.01%
PBT -3,211 -2,371 3 557 -2,702 -2,228 -856 142.00%
Tax -240 -305 -224 -343 -164 -124 -91 91.22%
NP -3,451 -2,676 -221 214 -2,866 -2,352 -947 137.36%
-
NP to SH -2,886 -2,245 -119 287 -2,537 -2,011 -687 161.03%
-
Tax Rate - - 7,466.67% 61.58% - - - -
Total Cost 22,220 16,714 10,969 5,983 25,469 19,076 12,926 43.64%
-
Net Worth 106,200 109,392 130,483 105,233 108,941 109,901 108,546 -1.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 106,200 109,392 130,483 105,233 108,941 109,901 108,546 -1.45%
NOSH 504,035 510,227 595,000 478,333 497,450 502,749 490,714 1.80%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -18.39% -19.06% -2.06% 3.45% -12.68% -14.06% -7.91% -
ROE -2.72% -2.05% -0.09% 0.27% -2.33% -1.83% -0.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.72 2.75 1.81 1.30 4.54 3.33 2.44 32.56%
EPS -0.57 -0.44 -0.02 0.06 -0.51 -0.40 -0.14 155.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.2144 0.2193 0.22 0.219 0.2186 0.2212 -3.19%
Adjusted Per Share Value based on latest NOSH - 478,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.63 1.22 0.93 0.54 1.96 1.45 1.04 35.03%
EPS -0.25 -0.19 -0.01 0.02 -0.22 -0.17 -0.06 159.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.0948 0.113 0.0912 0.0944 0.0952 0.094 -1.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.18 0.225 0.225 0.31 0.30 0.375 0.23 -
P/RPS 4.83 8.18 12.46 23.93 6.60 11.27 9.42 -36.01%
P/EPS -31.44 -51.14 -1,125.00 516.67 -58.82 -93.75 -164.29 -66.89%
EY -3.18 -1.96 -0.09 0.19 -1.70 -1.07 -0.61 201.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.03 1.41 1.37 1.72 1.04 -12.61%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 12/02/15 18/11/14 26/08/14 22/05/14 20/02/14 -
Price 0.15 0.20 0.205 0.29 0.28 0.29 0.225 -
P/RPS 4.03 7.27 11.35 22.38 6.16 8.72 9.22 -42.49%
P/EPS -26.20 -45.45 -1,025.00 483.33 -54.90 -72.50 -160.71 -70.25%
EY -3.82 -2.20 -0.10 0.21 -1.82 -1.38 -0.62 237.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.93 1.32 1.28 1.33 1.02 -21.50%

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