[SCOPE] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -37.16%
YoY- -79.91%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,533 5,068 6,669 6,964 4,997 3,120 3,902 41.04%
PBT -1,421 -2,266 -152 52 494 -530 -364 148.13%
Tax -123 -15 -104 -9 -128 -21 -4 883.56%
NP -1,544 -2,281 -256 43 366 -551 -368 160.36%
-
NP to SH -956 -1,874 39 230 366 -551 -368 89.08%
-
Tax Rate - - - 17.31% 25.91% - - -
Total Cost 8,077 7,349 6,925 6,921 4,631 3,671 4,270 53.00%
-
Net Worth 85,122 56,454 57,500 57,806 33,183 35,525 32,357 90.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 85,122 56,454 57,500 57,806 33,183 35,525 32,357 90.67%
NOSH 382,400 390,416 383,333 383,333 270,000 290,000 262,857 28.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -23.63% -45.01% -3.84% 0.62% 7.32% -17.66% -9.43% -
ROE -1.12% -3.32% 0.07% 0.40% 1.10% -1.55% -1.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.71 1.30 1.74 1.82 1.85 1.08 1.48 10.11%
EPS -0.25 -0.48 0.00 0.06 0.13 -0.19 -0.14 47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.1446 0.15 0.1508 0.1229 0.1225 0.1231 48.48%
Adjusted Per Share Value based on latest NOSH - 383,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.57 0.44 0.58 0.60 0.43 0.27 0.34 41.16%
EPS -0.08 -0.16 0.00 0.02 0.03 -0.05 -0.03 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0489 0.0498 0.0501 0.0287 0.0308 0.028 90.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.215 0.315 0.34 0.36 0.22 0.12 0.08 -
P/RPS 12.58 24.27 19.54 19.82 11.89 11.15 5.39 76.04%
P/EPS -86.00 -65.63 3,341.88 600.00 162.30 -63.16 -57.14 31.36%
EY -1.16 -1.52 0.03 0.17 0.62 -1.58 -1.75 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.18 2.27 2.39 1.79 0.98 0.65 30.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 28/11/12 17/08/12 17/05/12 16/02/12 -
Price 0.245 0.26 0.305 0.35 0.34 0.19 0.12 -
P/RPS 14.34 20.03 17.53 19.27 18.37 17.66 8.08 46.63%
P/EPS -98.00 -54.17 2,997.86 583.33 250.82 -100.00 -85.71 9.35%
EY -1.02 -1.85 0.03 0.17 0.40 -1.00 -1.17 -8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.80 2.03 2.32 2.77 1.55 0.97 8.75%

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