[SCOPE] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 5.82%
YoY- -646.75%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 22,603 23,257 23,580 25,307 25,234 23,698 21,750 2.60%
PBT -2,702 -3,649 -4,543 -3,566 -3,787 -1,872 -136 637.57%
Tax -164 -247 -229 -328 -251 -256 -262 -26.88%
NP -2,866 -3,896 -4,772 -3,894 -4,038 -2,128 -398 274.25%
-
NP to SH -2,537 -2,967 -3,517 -2,412 -2,561 -1,239 84 -
-
Tax Rate - - - - - - - -
Total Cost 25,469 27,153 28,352 29,201 29,272 25,826 22,148 9.78%
-
Net Worth 104,721 111,317 112,285 105,693 85,122 56,454 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,721 111,317 112,285 105,693 85,122 56,454 0 -
NOSH 478,181 509,230 507,619 473,750 382,400 390,416 383,333 15.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.68% -16.75% -20.24% -15.39% -16.00% -8.98% -1.83% -
ROE -2.42% -2.67% -3.13% -2.28% -3.01% -2.19% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.73 4.57 4.65 5.34 6.60 6.07 5.67 -11.41%
EPS -0.53 -0.58 -0.69 -0.51 -0.67 -0.32 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2186 0.2212 0.2231 0.2226 0.1446 0.00 -
Adjusted Per Share Value based on latest NOSH - 473,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.96 2.01 2.04 2.19 2.19 2.05 1.88 2.82%
EPS -0.22 -0.26 -0.30 -0.21 -0.22 -0.11 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0964 0.0973 0.0916 0.0737 0.0489 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.30 0.375 0.23 0.25 0.215 0.315 0.34 -
P/RPS 6.35 8.21 4.95 4.68 3.26 5.19 5.99 3.97%
P/EPS -56.54 -64.36 -33.20 -49.10 -32.10 -99.26 1,551.59 -
EY -1.77 -1.55 -3.01 -2.04 -3.11 -1.01 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.72 1.04 1.12 0.97 2.18 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 20/02/14 21/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.28 0.29 0.225 0.23 0.245 0.26 0.305 -
P/RPS 5.92 6.35 4.84 4.31 3.71 4.28 5.38 6.60%
P/EPS -52.78 -49.77 -32.47 -45.18 -36.58 -81.93 1,391.87 -
EY -1.89 -2.01 -3.08 -2.21 -2.73 -1.22 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.02 1.03 1.10 1.80 0.00 -

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