[SCOPE] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 97.21%
YoY- -88.7%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,769 22,603 25,234 18,387 21,475 18,268 46,631 -14.06%
PBT -3,211 -2,702 -3,787 745 2,126 -3,957 -10,614 -18.05%
Tax -240 -164 -251 -156 3,087 -202 29 -
NP -3,451 -2,866 -4,038 589 5,213 -4,159 -10,585 -17.03%
-
NP to SH -2,886 -2,537 -2,561 589 5,213 -4,159 -10,585 -19.46%
-
Tax Rate - - - 20.94% -145.20% - - -
Total Cost 22,220 25,469 29,272 17,798 16,262 22,427 57,216 -14.57%
-
Net Worth 106,200 108,941 85,086 33,592 33,965 29,515 34,901 20.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 2,687 - - -
Div Payout % - - - - 51.55% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 106,200 108,941 85,086 33,592 33,965 29,515 34,901 20.36%
NOSH 504,035 497,450 382,238 273,333 268,711 268,322 268,472 11.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -18.39% -12.68% -16.00% 3.20% 24.27% -22.77% -22.70% -
ROE -2.72% -2.33% -3.01% 1.75% 15.35% -14.09% -30.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.72 4.54 6.60 6.73 7.99 6.81 17.37 -22.64%
EPS -0.57 -0.51 -0.67 0.21 1.94 -1.55 -3.95 -27.56%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2107 0.219 0.2226 0.1229 0.1264 0.11 0.13 8.37%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.63 1.96 2.19 1.59 1.86 1.58 4.04 -14.03%
EPS -0.25 -0.22 -0.22 0.05 0.45 -0.36 -0.92 -19.51%
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.092 0.0944 0.0737 0.0291 0.0294 0.0256 0.0302 20.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.18 0.30 0.215 0.22 0.07 0.04 0.04 -
P/RPS 4.83 6.60 3.26 3.27 0.88 0.59 0.23 66.06%
P/EPS -31.44 -58.82 -32.09 102.09 3.61 -2.58 -1.01 77.31%
EY -3.18 -1.70 -3.12 0.98 27.71 -38.75 -98.57 -43.56%
DY 0.00 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 0.85 1.37 0.97 1.79 0.55 0.36 0.31 18.29%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 30/08/13 17/08/12 23/08/11 26/08/10 13/08/09 -
Price 0.15 0.28 0.245 0.34 0.06 0.05 0.05 -
P/RPS 4.03 6.16 3.71 5.05 0.75 0.73 0.29 55.02%
P/EPS -26.20 -54.90 -36.57 157.78 3.09 -3.23 -1.27 65.57%
EY -3.82 -1.82 -2.73 0.63 32.33 -31.00 -78.85 -39.60%
DY 0.00 0.00 0.00 0.00 16.67 0.00 0.00 -
P/NAPS 0.71 1.28 1.10 2.77 0.47 0.45 0.38 10.97%

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