[SCOPE] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -114.6%
YoY- -110.15%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 3,841 4,650 4,860 4,140 5,446 7,845 8,307 -40.12%
PBT -963 -534 -22 195 502 1,141 2,090 -
Tax -111 -47 321 -92 -120 -124 -89 15.81%
NP -1,074 -581 299 103 382 1,017 2,001 -
-
NP to SH -1,053 -432 280 -33 226 987 1,831 -
-
Tax Rate - - - 47.18% 23.90% 10.87% 4.26% -
Total Cost 4,915 5,231 4,561 4,037 5,064 6,828 6,306 -15.26%
-
Net Worth 115,852 116,973 117,253 119,632 119,256 118,597 117,328 -0.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 115,852 116,973 117,253 119,632 119,256 118,597 117,328 -0.83%
NOSH 560,484 560,484 560,484 560,484 560,484 560,484 560,484 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -27.96% -12.49% 6.15% 2.49% 7.01% 12.96% 24.09% -
ROE -0.91% -0.37% 0.24% -0.03% 0.19% 0.83% 1.56% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.69 0.83 0.87 0.74 0.97 1.41 1.49 -40.05%
EPS -0.19 -0.08 0.05 -0.01 0.04 0.18 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.2087 0.2092 0.2137 0.2135 0.2128 0.211 -1.35%
Adjusted Per Share Value based on latest NOSH - 560,484
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.33 0.40 0.42 0.36 0.47 0.68 0.72 -40.46%
EPS -0.09 -0.04 0.02 0.00 0.02 0.09 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.1013 0.1016 0.1036 0.1033 0.1027 0.1016 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.125 0.145 0.135 0.155 0.20 0.23 0.22 -
P/RPS 18.24 17.48 15.57 20.96 20.51 16.34 14.73 15.26%
P/EPS -66.53 -188.13 270.23 -2,629.42 494.32 129.87 66.81 -
EY -1.50 -0.53 0.37 -0.04 0.20 0.77 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.65 0.73 0.94 1.08 1.04 -30.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 21/05/18 05/02/18 23/11/17 24/08/17 -
Price 0.155 0.13 0.15 0.15 0.175 0.20 0.23 -
P/RPS 22.62 15.67 17.30 20.28 17.95 14.21 15.40 29.12%
P/EPS -82.50 -168.66 300.26 -2,544.60 432.53 112.93 69.85 -
EY -1.21 -0.59 0.33 -0.04 0.23 0.89 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.72 0.70 0.82 0.94 1.09 -22.00%

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