[SCOPE] YoY Annual (Unaudited) Result on 30-Jun-2017 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
YoY- 187.5%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 19,638 15,551 22,291 26,106 23,890 18,769 22,603 -2.31%
PBT -26,095 -5,209 1,816 5,464 1,855 -3,211 -2,702 45.87%
Tax -66 122 -15 -556 -259 -240 -164 -14.06%
NP -26,161 -5,087 1,801 4,908 1,596 -3,451 -2,866 44.51%
-
NP to SH -28,686 -4,839 1,460 4,554 1,584 -2,886 -2,537 49.76%
-
Tax Rate - - 0.83% 10.18% 13.96% - - -
Total Cost 45,799 20,638 20,490 21,198 22,294 22,220 25,469 10.26%
-
Net Worth 95,542 113,026 117,253 117,328 111,988 106,200 108,941 -2.16%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 2,802 2,780 - - - -
Div Payout % - - 191.95% 61.05% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 95,542 113,026 117,253 117,328 111,988 106,200 108,941 -2.16%
NOSH 661,458 619,132 560,484 560,484 538,666 504,035 497,450 4.85%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -133.22% -32.71% 8.08% 18.80% 6.68% -18.39% -12.68% -
ROE -30.02% -4.28% 1.25% 3.88% 1.41% -2.72% -2.33% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.15 2.69 3.98 4.69 4.44 3.72 4.54 -5.90%
EPS -4.60 -0.84 0.26 0.82 0.29 -0.57 -0.51 44.22%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.1533 0.1957 0.2092 0.211 0.2079 0.2107 0.219 -5.76%
Adjusted Per Share Value based on latest NOSH - 560,484
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.70 1.35 1.93 2.26 2.07 1.63 1.96 -2.34%
EPS -2.48 -0.42 0.13 0.39 0.14 -0.25 -0.22 49.68%
DPS 0.00 0.00 0.24 0.24 0.00 0.00 0.00 -
NAPS 0.0828 0.0979 0.1016 0.1016 0.097 0.092 0.0944 -2.15%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.105 0.20 0.135 0.22 0.145 0.18 0.30 -
P/RPS 3.33 7.43 3.39 4.69 3.27 4.83 6.60 -10.76%
P/EPS -2.28 -23.87 51.83 26.86 49.31 -31.44 -58.82 -41.79%
EY -43.84 -4.19 1.93 3.72 2.03 -3.18 -1.70 71.79%
DY 0.00 0.00 3.70 2.27 0.00 0.00 0.00 -
P/NAPS 0.68 1.02 0.65 1.04 0.70 0.85 1.37 -11.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 30/08/19 29/08/18 24/08/17 23/08/16 25/08/15 26/08/14 -
Price 0.17 0.175 0.15 0.23 0.14 0.15 0.28 -
P/RPS 5.40 6.50 3.77 4.90 3.16 4.03 6.16 -2.16%
P/EPS -3.69 -20.89 57.58 28.08 47.61 -26.20 -54.90 -36.20%
EY -27.07 -4.79 1.74 3.56 2.10 -3.82 -1.82 56.75%
DY 0.00 0.00 3.33 2.17 0.00 0.00 0.00 -
P/NAPS 1.11 0.89 0.72 1.09 0.67 0.71 1.28 -2.34%

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