[SCOPE] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 61.41%
YoY- 68.68%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 25,185 24,814 23,890 21,311 20,314 19,708 18,769 21.54%
PBT 3,988 2,338 1,855 -694 -2,493 -2,495 -3,173 -
Tax -382 -144 -261 -319 -202 -229 -254 31.10%
NP 3,606 2,194 1,594 -1,013 -2,695 -2,724 -3,427 -
-
NP to SH 3,509 2,097 1,616 -868 -2,249 -2,212 -2,873 -
-
Tax Rate 9.58% 6.16% 14.07% - - - - -
Total Cost 21,579 22,620 22,296 22,324 23,009 22,432 22,196 -1.85%
-
Net Worth 117,984 115,749 113,488 108,823 114,903 104,130 111,417 3.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 117,984 115,749 113,488 108,823 114,903 104,130 111,417 3.87%
NOSH 555,484 549,615 545,882 532,142 553,750 498,947 523,333 4.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.32% 8.84% 6.67% -4.75% -13.27% -13.82% -18.26% -
ROE 2.97% 1.81% 1.42% -0.80% -1.96% -2.12% -2.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.53 4.51 4.38 4.00 3.67 3.95 3.59 16.68%
EPS 0.63 0.38 0.30 -0.16 -0.41 -0.44 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2124 0.2106 0.2079 0.2045 0.2075 0.2087 0.2129 -0.15%
Adjusted Per Share Value based on latest NOSH - 532,142
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.18 2.15 2.07 1.85 1.76 1.71 1.63 21.28%
EPS 0.30 0.18 0.14 -0.08 -0.19 -0.19 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1002 0.0983 0.0942 0.0995 0.0902 0.0965 3.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.145 0.18 0.145 0.145 0.16 0.155 0.18 -
P/RPS 3.20 3.99 3.31 3.62 4.36 3.92 5.02 -25.83%
P/EPS 22.95 47.18 48.98 -88.89 -39.40 -34.96 -32.79 -
EY 4.36 2.12 2.04 -1.12 -2.54 -2.86 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.70 0.71 0.77 0.74 0.85 -13.76%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 23/08/16 25/05/16 29/02/16 24/11/15 25/08/15 -
Price 0.155 0.155 0.14 0.17 0.14 0.165 0.15 -
P/RPS 3.42 3.43 3.20 4.24 3.82 4.18 4.18 -12.46%
P/EPS 24.54 40.62 47.29 -104.22 -34.47 -37.22 -27.32 -
EY 4.08 2.46 2.11 -0.96 -2.90 -2.69 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.67 0.83 0.67 0.79 0.70 2.82%

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