[SCOPE] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -78.42%
YoY- -88.65%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,698 21,750 18,983 18,387 17,772 18,168 19,073 15.55%
PBT -1,872 -136 -348 748 -60 -405 563 -
Tax -256 -262 -162 -156 2,803 3,120 3,085 -
NP -2,128 -398 -510 592 2,743 2,715 3,648 -
-
NP to SH -1,239 84 -323 592 2,743 2,715 3,648 -
-
Tax Rate - - - 20.86% - - -547.96% -
Total Cost 25,826 22,148 19,493 17,795 15,029 15,453 15,425 40.95%
-
Net Worth 56,454 0 57,806 33,183 35,525 32,357 34,376 39.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 1,338 1,338 1,338 -
Div Payout % - - - - 48.81% 49.31% 36.70% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 56,454 0 57,806 33,183 35,525 32,357 34,376 39.15%
NOSH 390,416 383,333 383,333 270,000 290,000 262,857 266,279 29.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -8.98% -1.83% -2.69% 3.22% 15.43% 14.94% 19.13% -
ROE -2.19% 0.00% -0.56% 1.78% 7.72% 8.39% 10.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.07 5.67 4.95 6.81 6.13 6.91 7.16 -10.41%
EPS -0.32 0.02 -0.08 0.22 0.95 1.03 1.37 -
DPS 0.00 0.00 0.00 0.00 0.46 0.50 0.50 -
NAPS 0.1446 0.00 0.1508 0.1229 0.1225 0.1231 0.1291 7.84%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.05 1.88 1.64 1.59 1.54 1.57 1.65 15.55%
EPS -0.11 0.01 -0.03 0.05 0.24 0.24 0.32 -
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.12 -
NAPS 0.0489 0.00 0.0501 0.0287 0.0308 0.028 0.0298 39.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.315 0.34 0.36 0.22 0.12 0.08 0.08 -
P/RPS 5.19 5.99 7.27 3.23 1.96 1.16 1.12 177.69%
P/EPS -99.26 1,551.59 -427.24 100.34 12.69 7.75 5.84 -
EY -1.01 0.06 -0.23 1.00 7.88 12.91 17.12 -
DY 0.00 0.00 0.00 0.00 3.85 6.25 6.25 -
P/NAPS 2.18 0.00 2.39 1.79 0.98 0.65 0.62 131.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 28/11/12 17/08/12 17/05/12 16/02/12 17/11/11 -
Price 0.26 0.305 0.35 0.34 0.19 0.12 0.10 -
P/RPS 4.28 5.38 7.07 4.99 3.10 1.74 1.40 110.49%
P/EPS -81.93 1,391.87 -415.38 155.07 20.09 11.62 7.30 -
EY -1.22 0.07 -0.24 0.64 4.98 8.61 13.70 -
DY 0.00 0.00 0.00 0.00 2.43 4.17 5.00 -
P/NAPS 1.80 0.00 2.32 2.77 1.55 0.97 0.77 76.04%

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