[SCOPE] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 25.1%
YoY- 44.01%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 19,708 18,769 19,917 21,372 21,763 22,603 23,257 -10.44%
PBT -2,495 -3,173 -2,845 -1,843 -2,418 -2,702 -3,649 -22.36%
Tax -229 -254 -345 -297 -421 -164 -247 -4.91%
NP -2,724 -3,427 -3,190 -2,140 -2,839 -2,866 -3,896 -21.20%
-
NP to SH -2,212 -2,873 -2,771 -1,969 -2,629 -2,537 -2,967 -17.76%
-
Tax Rate - - - - - - - -
Total Cost 22,432 22,196 23,107 23,512 24,602 25,469 27,153 -11.94%
-
Net Worth 104,130 111,417 108,527 111,294 105,233 104,721 111,317 -4.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 104,130 111,417 108,527 111,294 105,233 104,721 111,317 -4.34%
NOSH 498,947 523,333 506,190 507,500 478,333 478,181 509,230 -1.34%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -13.82% -18.26% -16.02% -10.01% -13.05% -12.68% -16.75% -
ROE -2.12% -2.58% -2.55% -1.77% -2.50% -2.42% -2.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.95 3.59 3.93 4.21 4.55 4.73 4.57 -9.25%
EPS -0.44 -0.55 -0.55 -0.39 -0.55 -0.53 -0.58 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2087 0.2129 0.2144 0.2193 0.22 0.219 0.2186 -3.03%
Adjusted Per Share Value based on latest NOSH - 507,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.71 1.63 1.72 1.85 1.88 1.96 2.01 -10.20%
EPS -0.19 -0.25 -0.24 -0.17 -0.23 -0.22 -0.26 -18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0965 0.094 0.0964 0.0911 0.0907 0.0964 -4.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.155 0.18 0.225 0.225 0.31 0.30 0.375 -
P/RPS 3.92 5.02 5.72 5.34 6.81 6.35 8.21 -38.88%
P/EPS -34.96 -32.79 -41.10 -57.99 -56.40 -56.54 -64.36 -33.40%
EY -2.86 -3.05 -2.43 -1.72 -1.77 -1.77 -1.55 50.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.05 1.03 1.41 1.37 1.72 -42.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 21/05/15 12/02/15 18/11/14 26/08/14 22/05/14 -
Price 0.165 0.15 0.20 0.205 0.29 0.28 0.29 -
P/RPS 4.18 4.18 5.08 4.87 6.37 5.92 6.35 -24.30%
P/EPS -37.22 -27.32 -36.53 -52.84 -52.76 -52.78 -49.77 -17.59%
EY -2.69 -3.66 -2.74 -1.89 -1.90 -1.89 -2.01 21.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.93 0.93 1.32 1.28 1.33 -29.31%

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