[SCOPE] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 3.59%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 22,291 26,106 23,890 18,769 22,603 25,234 18,387 3.25%
PBT 1,816 5,464 1,855 -3,211 -2,702 -3,787 745 16.00%
Tax -15 -556 -259 -240 -164 -251 -156 -32.30%
NP 1,801 4,908 1,596 -3,451 -2,866 -4,038 589 20.46%
-
NP to SH 1,460 4,554 1,584 -2,886 -2,537 -2,561 589 16.32%
-
Tax Rate 0.83% 10.18% 13.96% - - - 20.94% -
Total Cost 20,490 21,198 22,294 22,220 25,469 29,272 17,798 2.37%
-
Net Worth 117,253 117,328 111,988 106,200 108,941 85,086 33,592 23.15%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,802 2,780 - - - - - -
Div Payout % 191.95% 61.05% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 117,253 117,328 111,988 106,200 108,941 85,086 33,592 23.15%
NOSH 560,484 560,484 538,666 504,035 497,450 382,238 273,333 12.70%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.08% 18.80% 6.68% -18.39% -12.68% -16.00% 3.20% -
ROE 1.25% 3.88% 1.41% -2.72% -2.33% -3.01% 1.75% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.98 4.69 4.44 3.72 4.54 6.60 6.73 -8.37%
EPS 0.26 0.82 0.29 -0.57 -0.51 -0.67 0.21 3.62%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.211 0.2079 0.2107 0.219 0.2226 0.1229 9.26%
Adjusted Per Share Value based on latest NOSH - 523,333
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.93 2.26 2.07 1.63 1.96 2.19 1.59 3.28%
EPS 0.13 0.39 0.14 -0.25 -0.22 -0.22 0.05 17.25%
DPS 0.24 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1016 0.097 0.092 0.0943 0.0737 0.0291 23.13%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.135 0.22 0.145 0.18 0.30 0.215 0.22 -
P/RPS 3.39 4.69 3.27 4.83 6.60 3.26 3.27 0.60%
P/EPS 51.83 26.86 49.31 -31.44 -58.82 -32.09 102.09 -10.67%
EY 1.93 3.72 2.03 -3.18 -1.70 -3.12 0.98 11.95%
DY 3.70 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.04 0.70 0.85 1.37 0.97 1.79 -15.52%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 23/08/16 25/08/15 26/08/14 30/08/13 17/08/12 -
Price 0.15 0.23 0.14 0.15 0.28 0.245 0.34 -
P/RPS 3.77 4.90 3.16 4.03 6.16 3.71 5.05 -4.75%
P/EPS 57.58 28.08 47.61 -26.20 -54.90 -36.57 157.78 -15.45%
EY 1.74 3.56 2.10 -3.82 -1.82 -2.73 0.63 18.44%
DY 3.33 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.09 0.67 0.71 1.28 1.10 2.77 -20.10%

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