[SCOPE] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -4905.13%
YoY- -240.11%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,942 7,037 6,533 5,068 6,669 6,964 4,997 -0.73%
PBT -1,129 273 -1,421 -2,266 -152 52 494 -
Tax -5 -86 -123 -15 -104 -9 -128 -88.41%
NP -1,134 187 -1,544 -2,281 -256 43 366 -
-
NP to SH -1,066 379 -956 -1,874 39 230 366 -
-
Tax Rate - 31.50% - - - 17.31% 25.91% -
Total Cost 6,076 6,850 8,077 7,349 6,925 6,921 4,631 19.78%
-
Net Worth 112,285 105,693 85,122 56,454 57,500 57,806 33,183 124.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 112,285 105,693 85,122 56,454 57,500 57,806 33,183 124.89%
NOSH 507,619 473,750 382,400 390,416 383,333 383,333 270,000 52.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -22.95% 2.66% -23.63% -45.01% -3.84% 0.62% 7.32% -
ROE -0.95% 0.36% -1.12% -3.32% 0.07% 0.40% 1.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.97 1.49 1.71 1.30 1.74 1.82 1.85 -34.90%
EPS -0.21 0.08 -0.25 -0.48 0.00 0.06 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2231 0.2226 0.1446 0.15 0.1508 0.1229 47.80%
Adjusted Per Share Value based on latest NOSH - 390,416
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.43 0.61 0.57 0.44 0.58 0.60 0.43 0.00%
EPS -0.09 0.03 -0.08 -0.16 0.00 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.0916 0.0737 0.0489 0.0498 0.0501 0.0287 125.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.23 0.25 0.215 0.315 0.34 0.36 0.22 -
P/RPS 23.62 16.83 12.58 24.27 19.54 19.82 11.89 57.82%
P/EPS -109.52 312.50 -86.00 -65.63 3,341.88 600.00 162.30 -
EY -0.91 0.32 -1.16 -1.52 0.03 0.17 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 0.97 2.18 2.27 2.39 1.79 -30.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 30/08/13 31/05/13 28/02/13 28/11/12 17/08/12 -
Price 0.225 0.23 0.245 0.26 0.305 0.35 0.34 -
P/RPS 23.11 15.48 14.34 20.03 17.53 19.27 18.37 16.48%
P/EPS -107.14 287.50 -98.00 -54.17 2,997.86 583.33 250.82 -
EY -0.93 0.35 -1.02 -1.85 0.03 0.17 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.10 1.80 2.03 2.32 2.77 -48.53%

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