[SCOPE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -71.13%
YoY- -91.69%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 13,633 6,964 18,387 13,390 10,270 6,368 21,475 -26.03%
PBT -100 52 745 252 783 1,148 2,126 -
Tax -113 -9 -156 -28 -7 -3 3,087 -
NP -213 43 589 224 776 1,145 5,213 -
-
NP to SH 269 230 589 224 776 1,145 5,213 -86.01%
-
Tax Rate - 17.31% 20.94% 11.11% 0.89% 0.26% -145.20% -
Total Cost 13,846 6,921 17,798 13,166 9,494 5,223 16,262 -10.12%
-
Net Worth 67,250 346,840 33,592 34,300 32,939 34,376 33,965 57.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,337 - 2,687 -
Div Payout % - - - - 172.41% - 51.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,250 346,840 33,592 34,300 32,939 34,376 33,965 57.35%
NOSH 448,333 2,300,000 273,333 280,000 267,586 266,279 268,711 40.45%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.56% 0.62% 3.20% 1.67% 7.56% 17.98% 24.27% -
ROE 0.40% 0.07% 1.75% 0.65% 2.36% 3.33% 15.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.04 0.30 6.73 4.78 3.84 2.39 7.99 -47.33%
EPS 0.06 0.01 0.21 0.08 0.29 0.43 1.94 -90.04%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.15 0.1508 0.1229 0.1225 0.1231 0.1291 0.1264 12.03%
Adjusted Per Share Value based on latest NOSH - 290,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.18 0.60 1.59 1.16 0.89 0.55 1.86 -26.06%
EPS 0.02 0.02 0.05 0.02 0.07 0.10 0.45 -87.33%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.23 -
NAPS 0.0582 0.3004 0.0291 0.0297 0.0285 0.0298 0.0294 57.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.36 0.22 0.12 0.08 0.08 0.07 -
P/RPS 11.18 118.90 3.27 2.51 2.08 3.35 0.88 440.29%
P/EPS 566.67 3,600.00 102.09 150.00 27.59 18.60 3.61 2765.68%
EY 0.18 0.03 0.98 0.67 3.63 5.38 27.71 -96.46%
DY 0.00 0.00 0.00 0.00 6.25 0.00 14.29 -
P/NAPS 2.27 2.39 1.79 0.98 0.65 0.62 0.55 156.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 17/08/12 17/05/12 16/02/12 17/11/11 23/08/11 -
Price 0.305 0.35 0.34 0.19 0.12 0.10 0.06 -
P/RPS 10.03 115.59 5.05 3.97 3.13 4.18 0.75 459.00%
P/EPS 508.33 3,500.00 157.78 237.50 41.38 23.26 3.09 2856.25%
EY 0.20 0.03 0.63 0.42 2.42 4.30 32.33 -96.57%
DY 0.00 0.00 0.00 0.00 4.17 0.00 16.67 -
P/NAPS 2.03 2.32 2.77 1.55 0.97 0.77 0.47 164.04%

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