[SCOPE] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 286.18%
YoY- 156.25%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 25,109 25,185 24,814 23,890 21,311 20,314 19,708 17.50%
PBT 5,121 3,988 2,338 1,855 -694 -2,493 -2,495 -
Tax -358 -382 -144 -261 -319 -202 -229 34.66%
NP 4,763 3,606 2,194 1,594 -1,013 -2,695 -2,724 -
-
NP to SH 4,579 3,509 2,097 1,616 -868 -2,249 -2,212 -
-
Tax Rate 6.99% 9.58% 6.16% 14.07% - - - -
Total Cost 20,346 21,579 22,620 22,296 22,324 23,009 22,432 -6.29%
-
Net Worth 118,373 117,984 115,749 113,488 108,823 114,903 104,130 8.91%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 2,777 - - - - - - -
Div Payout % 60.66% - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 118,373 117,984 115,749 113,488 108,823 114,903 104,130 8.91%
NOSH 555,484 555,484 549,615 545,882 532,142 553,750 498,947 7.41%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 18.97% 14.32% 8.84% 6.67% -4.75% -13.27% -13.82% -
ROE 3.87% 2.97% 1.81% 1.42% -0.80% -1.96% -2.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.52 4.53 4.51 4.38 4.00 3.67 3.95 9.39%
EPS 0.82 0.63 0.38 0.30 -0.16 -0.41 -0.44 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.2124 0.2106 0.2079 0.2045 0.2075 0.2087 1.39%
Adjusted Per Share Value based on latest NOSH - 545,882
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.18 2.18 2.15 2.07 1.85 1.76 1.71 17.55%
EPS 0.40 0.30 0.18 0.14 -0.08 -0.19 -0.19 -
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.1022 0.1003 0.0983 0.0943 0.0995 0.0902 8.88%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.245 0.145 0.18 0.145 0.145 0.16 0.155 -
P/RPS 5.42 3.20 3.99 3.31 3.62 4.36 3.92 24.08%
P/EPS 29.72 22.95 47.18 48.98 -88.89 -39.40 -34.96 -
EY 3.36 4.36 2.12 2.04 -1.12 -2.54 -2.86 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.68 0.85 0.70 0.71 0.77 0.74 34.13%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 24/02/17 25/11/16 23/08/16 25/05/16 29/02/16 24/11/15 -
Price 0.275 0.155 0.155 0.14 0.17 0.14 0.165 -
P/RPS 6.08 3.42 3.43 3.20 4.24 3.82 4.18 28.34%
P/EPS 33.36 24.54 40.62 47.29 -104.22 -34.47 -37.22 -
EY 3.00 4.08 2.46 2.11 -0.96 -2.90 -2.69 -
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.73 0.74 0.67 0.83 0.67 0.79 38.62%

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