[SCOPE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -141.46%
YoY- 82.68%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 7,136 18,769 14,038 10,748 6,197 22,603 16,724 -43.29%
PBT 1,235 -3,211 -2,371 3 557 -2,702 -2,228 -
Tax -318 -240 -305 -224 -343 -164 -124 87.24%
NP 917 -3,451 -2,676 -221 214 -2,866 -2,352 -
-
NP to SH 948 -2,886 -2,245 -119 287 -2,537 -2,011 -
-
Tax Rate 25.75% - - 7,466.67% 61.58% - - -
Total Cost 6,219 22,220 16,714 10,969 5,983 25,469 19,076 -52.59%
-
Net Worth 104,130 106,200 109,392 130,483 105,233 108,941 109,901 -3.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 104,130 106,200 109,392 130,483 105,233 108,941 109,901 -3.52%
NOSH 498,947 504,035 510,227 595,000 478,333 497,450 502,749 -0.50%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.85% -18.39% -19.06% -2.06% 3.45% -12.68% -14.06% -
ROE 0.91% -2.72% -2.05% -0.09% 0.27% -2.33% -1.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.43 3.72 2.75 1.81 1.30 4.54 3.33 -43.05%
EPS 0.19 -0.57 -0.44 -0.02 0.06 -0.51 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2087 0.2107 0.2144 0.2193 0.22 0.219 0.2186 -3.03%
Adjusted Per Share Value based on latest NOSH - 507,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.62 1.63 1.22 0.93 0.54 1.96 1.45 -43.21%
EPS 0.08 -0.25 -0.19 -0.01 0.02 -0.22 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.092 0.0948 0.113 0.0912 0.0944 0.0952 -3.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.155 0.18 0.225 0.225 0.31 0.30 0.375 -
P/RPS 10.84 4.83 8.18 12.46 23.93 6.60 11.27 -2.55%
P/EPS 81.58 -31.44 -51.14 -1,125.00 516.67 -58.82 -93.75 -
EY 1.23 -3.18 -1.96 -0.09 0.19 -1.70 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.05 1.03 1.41 1.37 1.72 -42.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 12/02/15 18/11/14 26/08/14 22/05/14 -
Price 0.165 0.15 0.20 0.205 0.29 0.28 0.29 -
P/RPS 11.54 4.03 7.27 11.35 22.38 6.16 8.72 20.51%
P/EPS 86.84 -26.20 -45.45 -1,025.00 483.33 -54.90 -72.50 -
EY 1.15 -3.82 -2.20 -0.10 0.21 -1.82 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.93 0.93 1.32 1.28 1.33 -29.31%

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