[SCOPE] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -83.04%
YoY- 110.6%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,037 6,533 5,068 6,669 6,964 4,997 3,120 71.89%
PBT 273 -1,421 -2,266 -152 52 494 -530 -
Tax -86 -123 -15 -104 -9 -128 -21 155.74%
NP 187 -1,544 -2,281 -256 43 366 -551 -
-
NP to SH 379 -956 -1,874 39 230 366 -551 -
-
Tax Rate 31.50% - - - 17.31% 25.91% - -
Total Cost 6,850 8,077 7,349 6,925 6,921 4,631 3,671 51.50%
-
Net Worth 105,693 85,122 56,454 57,500 57,806 33,183 35,525 106.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,693 85,122 56,454 57,500 57,806 33,183 35,525 106.72%
NOSH 473,750 382,400 390,416 383,333 383,333 270,000 290,000 38.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.66% -23.63% -45.01% -3.84% 0.62% 7.32% -17.66% -
ROE 0.36% -1.12% -3.32% 0.07% 0.40% 1.10% -1.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.49 1.71 1.30 1.74 1.82 1.85 1.08 23.90%
EPS 0.08 -0.25 -0.48 0.00 0.06 0.13 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2231 0.2226 0.1446 0.15 0.1508 0.1229 0.1225 49.07%
Adjusted Per Share Value based on latest NOSH - 383,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.61 0.57 0.44 0.58 0.60 0.43 0.27 72.09%
EPS 0.03 -0.08 -0.16 0.00 0.02 0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0916 0.0737 0.0489 0.0498 0.0501 0.0287 0.0308 106.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.25 0.215 0.315 0.34 0.36 0.22 0.12 -
P/RPS 16.83 12.58 24.27 19.54 19.82 11.89 11.15 31.55%
P/EPS 312.50 -86.00 -65.63 3,341.88 600.00 162.30 -63.16 -
EY 0.32 -1.16 -1.52 0.03 0.17 0.62 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.97 2.18 2.27 2.39 1.79 0.98 9.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 31/05/13 28/02/13 28/11/12 17/08/12 17/05/12 -
Price 0.23 0.245 0.26 0.305 0.35 0.34 0.19 -
P/RPS 15.48 14.34 20.03 17.53 19.27 18.37 17.66 -8.40%
P/EPS 287.50 -98.00 -54.17 2,997.86 583.33 250.82 -100.00 -
EY 0.35 -1.02 -1.85 0.03 0.17 0.40 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.80 2.03 2.32 2.77 1.55 -23.83%

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