[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 132.85%
YoY- 230.31%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 23,890 16,580 12,293 7,136 18,769 14,038 10,748 70.40%
PBT 1,855 108 683 1,235 -3,211 -2,371 3 7186.45%
Tax -259 -370 -172 -318 -240 -305 -224 10.17%
NP 1,596 -262 511 917 -3,451 -2,676 -221 -
-
NP to SH 1,584 -240 505 948 -2,886 -2,245 -119 -
-
Tax Rate 13.96% 342.59% 25.18% 25.75% - - 7,466.67% -
Total Cost 22,294 16,842 11,782 6,219 22,220 16,714 10,969 60.52%
-
Net Worth 111,988 122,700 104,787 104,130 106,200 109,392 130,483 -9.69%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 111,988 122,700 104,787 104,130 106,200 109,392 130,483 -9.69%
NOSH 538,666 600,000 504,999 498,947 504,035 510,227 595,000 -6.42%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.68% -1.58% 4.16% 12.85% -18.39% -19.06% -2.06% -
ROE 1.41% -0.20% 0.48% 0.91% -2.72% -2.05% -0.09% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.44 2.76 2.43 1.43 3.72 2.75 1.81 81.98%
EPS 0.29 -0.04 0.10 0.19 -0.57 -0.44 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.2045 0.2075 0.2087 0.2107 0.2144 0.2193 -3.49%
Adjusted Per Share Value based on latest NOSH - 498,947
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.07 1.44 1.06 0.62 1.63 1.22 0.93 70.55%
EPS 0.14 -0.02 0.04 0.08 -0.25 -0.19 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.1063 0.0908 0.0902 0.092 0.0948 0.113 -9.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.145 0.145 0.16 0.155 0.18 0.225 0.225 -
P/RPS 3.27 5.25 6.57 10.84 4.83 8.18 12.46 -59.04%
P/EPS 49.31 -362.50 160.00 81.58 -31.44 -51.14 -1,125.00 -
EY 2.03 -0.28 0.63 1.23 -3.18 -1.96 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.77 0.74 0.85 1.05 1.03 -22.71%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 29/02/16 24/11/15 25/08/15 21/05/15 12/02/15 -
Price 0.14 0.17 0.14 0.165 0.15 0.20 0.205 -
P/RPS 3.16 6.15 5.75 11.54 4.03 7.27 11.35 -57.39%
P/EPS 47.61 -425.00 140.00 86.84 -26.20 -45.45 -1,025.00 -
EY 2.10 -0.24 0.71 1.15 -3.82 -2.20 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.67 0.79 0.71 0.93 0.93 -19.65%

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