[SCOPE] QoQ 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- -23.01%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 8,307 4,211 5,528 8,060 7,310 4,287 5,157 37.45%
PBT 2,090 558 1,098 1,718 1,747 -575 -552 -
Tax -89 -174 -92 -201 109 -198 146 -
NP 2,001 384 1,006 1,517 1,856 -773 -406 -
-
NP to SH 1,831 325 969 1,429 1,856 -745 -443 -
-
Tax Rate 4.26% 31.18% 8.38% 11.70% -6.24% - - -
Total Cost 6,306 3,827 4,522 6,543 5,454 5,060 5,563 8.72%
-
Net Worth 117,328 118,373 117,984 115,749 113,488 108,823 114,903 1.40%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 2,777 - - - - - -
Div Payout % - 854.59% - - - - - -
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 117,328 118,373 117,984 115,749 113,488 108,823 114,903 1.40%
NOSH 560,484 555,484 555,484 549,615 545,882 532,142 553,750 0.80%
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 24.09% 9.12% 18.20% 18.82% 25.39% -18.03% -7.87% -
ROE 1.56% 0.27% 0.82% 1.23% 1.64% -0.68% -0.39% -
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 1.49 0.76 1.00 1.47 1.34 0.81 0.93 36.95%
EPS 0.33 0.06 0.17 0.26 0.34 -0.14 -0.08 -
DPS 0.00 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 0.72 0.36 0.48 0.70 0.63 0.37 0.45 36.83%
EPS 0.16 0.03 0.08 0.12 0.16 -0.06 -0.04 -
DPS 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1016 0.1025 0.1022 0.1003 0.0983 0.0943 0.0995 1.40%
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 14.73 32.32 14.57 12.27 10.83 18.00 17.18 -9.75%
P/EPS 66.81 418.75 83.12 69.23 42.65 -103.57 -200.00 -
EY 1.50 0.24 1.20 1.44 2.34 -0.97 -0.50 -
DY 0.00 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 15.40 36.28 15.58 10.57 10.45 21.10 15.03 1.63%
P/EPS 69.85 470.02 88.85 59.62 41.18 -121.43 -175.00 -
EY 1.43 0.21 1.13 1.68 2.43 -0.82 -0.57 -
DY 0.00 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