[SCOPE] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -19.67%
YoY- -534.8%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 23,890 18,769 22,603 25,234 18,387 21,475 18,268 4.56%
PBT 1,855 -3,211 -2,702 -3,787 745 2,126 -3,957 -
Tax -259 -240 -164 -251 -156 3,087 -202 4.22%
NP 1,596 -3,451 -2,866 -4,038 589 5,213 -4,159 -
-
NP to SH 1,584 -2,886 -2,537 -2,561 589 5,213 -4,159 -
-
Tax Rate 13.96% - - - 20.94% -145.20% - -
Total Cost 22,294 22,220 25,469 29,272 17,798 16,262 22,427 -0.09%
-
Net Worth 111,988 106,200 108,941 85,086 33,592 33,965 29,515 24.86%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 2,687 - -
Div Payout % - - - - - 51.55% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 111,988 106,200 108,941 85,086 33,592 33,965 29,515 24.86%
NOSH 538,666 504,035 497,450 382,238 273,333 268,711 268,322 12.30%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.68% -18.39% -12.68% -16.00% 3.20% 24.27% -22.77% -
ROE 1.41% -2.72% -2.33% -3.01% 1.75% 15.35% -14.09% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.44 3.72 4.54 6.60 6.73 7.99 6.81 -6.87%
EPS 0.29 -0.57 -0.51 -0.67 0.21 1.94 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2079 0.2107 0.219 0.2226 0.1229 0.1264 0.11 11.18%
Adjusted Per Share Value based on latest NOSH - 382,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.07 1.63 1.96 2.19 1.59 1.86 1.58 4.60%
EPS 0.14 -0.25 -0.22 -0.22 0.05 0.45 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.097 0.092 0.0944 0.0737 0.0291 0.0294 0.0256 24.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.145 0.18 0.30 0.215 0.22 0.07 0.04 -
P/RPS 3.27 4.83 6.60 3.26 3.27 0.88 0.59 32.99%
P/EPS 49.31 -31.44 -58.82 -32.09 102.09 3.61 -2.58 -
EY 2.03 -3.18 -1.70 -3.12 0.98 27.71 -38.75 -
DY 0.00 0.00 0.00 0.00 0.00 14.29 0.00 -
P/NAPS 0.70 0.85 1.37 0.97 1.79 0.55 0.36 11.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 26/08/14 30/08/13 17/08/12 23/08/11 26/08/10 -
Price 0.14 0.15 0.28 0.245 0.34 0.06 0.05 -
P/RPS 3.16 4.03 6.16 3.71 5.05 0.75 0.73 27.63%
P/EPS 47.61 -26.20 -54.90 -36.57 157.78 3.09 -3.23 -
EY 2.10 -3.82 -1.82 -2.73 0.63 32.33 -31.00 -
DY 0.00 0.00 0.00 0.00 0.00 16.67 0.00 -
P/NAPS 0.67 0.71 1.28 1.10 2.77 0.47 0.45 6.85%

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