[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -9.79%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 26,106 17,799 13,588 8,060 23,890 16,580 12,293 65.29%
PBT 5,464 3,374 2,816 1,718 1,855 108 683 300.50%
Tax -556 -467 -293 -201 -259 -370 -172 118.78%
NP 4,908 2,907 2,523 1,517 1,596 -262 511 352.46%
-
NP to SH 4,554 2,723 2,398 1,429 1,584 -240 505 333.82%
-
Tax Rate 10.18% 13.84% 10.40% 11.70% 13.96% 342.59% 25.18% -
Total Cost 21,198 14,892 11,065 6,543 22,294 16,842 11,782 47.98%
-
Net Worth 117,328 118,373 117,984 115,749 111,988 122,700 104,787 7.83%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,780 2,777 - - - - - -
Div Payout % 61.05% 102.00% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 117,328 118,373 117,984 115,749 111,988 122,700 104,787 7.83%
NOSH 560,484 555,484 555,484 549,615 538,666 600,000 504,999 7.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.80% 16.33% 18.57% 18.82% 6.68% -1.58% 4.16% -
ROE 3.88% 2.30% 2.03% 1.23% 1.41% -0.20% 0.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.69 3.20 2.45 1.47 4.44 2.76 2.43 55.07%
EPS 0.82 0.49 0.43 0.26 0.29 -0.04 0.10 307.16%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2131 0.2124 0.2106 0.2079 0.2045 0.2075 1.12%
Adjusted Per Share Value based on latest NOSH - 549,615
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.26 1.54 1.18 0.70 2.07 1.44 1.06 65.73%
EPS 0.39 0.24 0.21 0.12 0.14 -0.02 0.04 357.02%
DPS 0.24 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1016 0.1025 0.1022 0.1003 0.097 0.1063 0.0908 7.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.22 0.245 0.145 0.18 0.145 0.145 0.16 -
P/RPS 4.69 7.65 5.93 12.27 3.27 5.25 6.57 -20.14%
P/EPS 26.86 49.98 33.59 69.23 49.31 -362.50 160.00 -69.60%
EY 3.72 2.00 2.98 1.44 2.03 -0.28 0.63 227.04%
DY 2.27 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.15 0.68 0.85 0.70 0.71 0.77 22.21%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 16/05/17 24/02/17 25/11/16 23/08/16 25/05/16 29/02/16 -
Price 0.23 0.275 0.155 0.155 0.14 0.17 0.14 -
P/RPS 4.90 8.58 6.34 10.57 3.16 6.15 5.75 -10.12%
P/EPS 28.08 56.10 35.90 59.62 47.61 -425.00 140.00 -65.76%
EY 3.56 1.78 2.79 1.68 2.10 -0.24 0.71 193.23%
DY 2.17 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 0.73 0.74 0.67 0.83 0.67 38.36%

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