[SCOPE] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -45.81%
YoY- -4286.91%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 21,763 22,603 23,257 23,580 25,307 25,234 23,698 -5.51%
PBT -2,418 -2,702 -3,649 -4,543 -3,566 -3,787 -1,872 18.58%
Tax -421 -164 -247 -229 -328 -251 -256 39.28%
NP -2,839 -2,866 -3,896 -4,772 -3,894 -4,038 -2,128 21.16%
-
NP to SH -2,629 -2,537 -2,967 -3,517 -2,412 -2,561 -1,239 65.04%
-
Tax Rate - - - - - - - -
Total Cost 24,602 25,469 27,153 28,352 29,201 29,272 25,826 -3.18%
-
Net Worth 105,233 104,721 111,317 112,285 105,693 85,122 56,454 51.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 105,233 104,721 111,317 112,285 105,693 85,122 56,454 51.40%
NOSH 478,333 478,181 509,230 507,619 473,750 382,400 390,416 14.48%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -13.05% -12.68% -16.75% -20.24% -15.39% -16.00% -8.98% -
ROE -2.50% -2.42% -2.67% -3.13% -2.28% -3.01% -2.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.55 4.73 4.57 4.65 5.34 6.60 6.07 -17.46%
EPS -0.55 -0.53 -0.58 -0.69 -0.51 -0.67 -0.32 43.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.219 0.2186 0.2212 0.2231 0.2226 0.1446 32.24%
Adjusted Per Share Value based on latest NOSH - 507,619
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.89 1.96 2.01 2.04 2.19 2.19 2.05 -5.26%
EPS -0.23 -0.22 -0.26 -0.30 -0.21 -0.22 -0.11 63.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0907 0.0964 0.0973 0.0916 0.0737 0.0489 51.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.31 0.30 0.375 0.23 0.25 0.215 0.315 -
P/RPS 6.81 6.35 8.21 4.95 4.68 3.26 5.19 19.83%
P/EPS -56.40 -56.54 -64.36 -33.20 -49.10 -32.10 -99.26 -31.37%
EY -1.77 -1.77 -1.55 -3.01 -2.04 -3.11 -1.01 45.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.37 1.72 1.04 1.12 0.97 2.18 -25.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 22/05/14 20/02/14 21/11/13 30/08/13 31/05/13 -
Price 0.29 0.28 0.29 0.225 0.23 0.245 0.26 -
P/RPS 6.37 5.92 6.35 4.84 4.31 3.71 4.28 30.32%
P/EPS -52.76 -52.78 -49.77 -32.47 -45.18 -36.58 -81.93 -25.40%
EY -1.90 -1.89 -2.01 -3.08 -2.21 -2.73 -1.22 34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.33 1.02 1.03 1.10 1.80 -18.66%

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