[SCOPE] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -10.63%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 17,491 19,096 22,291 25,738 25,809 25,891 26,106 -23.37%
PBT -1,324 141 1,816 3,928 4,291 4,887 5,464 -
Tax 71 62 -15 -425 -507 -479 -556 -
NP -1,253 203 1,801 3,503 3,784 4,408 4,908 -
-
NP to SH -1,238 41 1,460 3,011 3,369 4,112 4,554 -
-
Tax Rate - -43.97% 0.83% 10.82% 11.82% 9.80% 10.18% -
Total Cost 18,744 18,893 20,490 22,235 22,025 21,483 21,198 -7.85%
-
Net Worth 115,852 116,973 117,253 119,632 119,256 118,597 117,328 -0.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 2,777 2,777 2,777 -
Div Payout % - - - - 82.44% 67.54% 60.99% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 115,852 116,973 117,253 119,632 119,256 118,597 117,328 -0.83%
NOSH 560,484 560,484 560,484 560,484 560,484 560,484 560,484 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.16% 1.06% 8.08% 13.61% 14.66% 17.03% 18.80% -
ROE -1.07% 0.04% 1.25% 2.52% 2.82% 3.47% 3.88% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.12 3.41 3.98 4.60 4.62 4.65 4.69 -23.73%
EPS -0.22 0.01 0.26 0.54 0.60 0.74 0.82 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.2067 0.2087 0.2092 0.2137 0.2135 0.2128 0.211 -1.35%
Adjusted Per Share Value based on latest NOSH - 560,484
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.52 1.65 1.93 2.23 2.24 2.24 2.26 -23.18%
EPS -0.11 0.00 0.13 0.26 0.29 0.36 0.39 -
DPS 0.00 0.00 0.00 0.00 0.24 0.24 0.24 -
NAPS 0.1004 0.1013 0.1016 0.1036 0.1033 0.1027 0.1016 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.125 0.145 0.135 0.155 0.20 0.23 0.22 -
P/RPS 4.01 4.26 3.39 3.37 4.33 4.95 4.69 -9.89%
P/EPS -56.59 1,982.20 51.83 28.82 33.16 31.17 26.86 -
EY -1.77 0.05 1.93 3.47 3.02 3.21 3.72 -
DY 0.00 0.00 0.00 0.00 2.50 2.17 2.27 -
P/NAPS 0.60 0.69 0.65 0.73 0.94 1.08 1.04 -30.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 21/05/18 05/02/18 23/11/17 24/08/17 -
Price 0.155 0.13 0.15 0.15 0.175 0.20 0.23 -
P/RPS 4.97 3.82 3.77 3.26 3.79 4.31 4.90 0.94%
P/EPS -70.17 1,777.15 57.58 27.89 29.01 27.11 28.08 -
EY -1.43 0.06 1.74 3.59 3.45 3.69 3.56 -
DY 0.00 0.00 0.00 0.00 2.86 2.50 2.17 -
P/NAPS 0.75 0.62 0.72 0.70 0.82 0.94 1.09 -22.00%

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