[SCOPE] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 126.01%
YoY- -96.91%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 25,307 25,234 23,698 21,750 18,983 18,387 17,772 26.54%
PBT -3,566 -3,787 -1,872 -136 -348 748 -60 1419.17%
Tax -328 -251 -256 -262 -162 -156 2,803 -
NP -3,894 -4,038 -2,128 -398 -510 592 2,743 -
-
NP to SH -2,412 -2,561 -1,239 84 -323 592 2,743 -
-
Tax Rate - - - - - 20.86% - -
Total Cost 29,201 29,272 25,826 22,148 19,493 17,795 15,029 55.64%
-
Net Worth 105,693 85,122 56,454 0 57,806 33,183 35,525 106.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - 1,338 -
Div Payout % - - - - - - 48.81% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,693 85,122 56,454 0 57,806 33,183 35,525 106.72%
NOSH 473,750 382,400 390,416 383,333 383,333 270,000 290,000 38.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -15.39% -16.00% -8.98% -1.83% -2.69% 3.22% 15.43% -
ROE -2.28% -3.01% -2.19% 0.00% -0.56% 1.78% 7.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.34 6.60 6.07 5.67 4.95 6.81 6.13 -8.77%
EPS -0.51 -0.67 -0.32 0.02 -0.08 0.22 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.2231 0.2226 0.1446 0.00 0.1508 0.1229 0.1225 49.07%
Adjusted Per Share Value based on latest NOSH - 383,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.19 2.19 2.05 1.88 1.64 1.59 1.54 26.43%
EPS -0.21 -0.22 -0.11 0.01 -0.03 0.05 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0916 0.0737 0.0489 0.00 0.0501 0.0287 0.0308 106.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.25 0.215 0.315 0.34 0.36 0.22 0.12 -
P/RPS 4.68 3.26 5.19 5.99 7.27 3.23 1.96 78.55%
P/EPS -49.10 -32.10 -99.26 1,551.59 -427.24 100.34 12.69 -
EY -2.04 -3.11 -1.01 0.06 -0.23 1.00 7.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 1.12 0.97 2.18 0.00 2.39 1.79 0.98 9.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 31/05/13 28/02/13 28/11/12 17/08/12 17/05/12 -
Price 0.23 0.245 0.26 0.305 0.35 0.34 0.19 -
P/RPS 4.31 3.71 4.28 5.38 7.07 4.99 3.10 24.54%
P/EPS -45.18 -36.58 -81.93 1,391.87 -415.38 155.07 20.09 -
EY -2.21 -2.73 -1.22 0.07 -0.24 0.64 4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
P/NAPS 1.03 1.10 1.80 0.00 2.32 2.77 1.55 -23.83%

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