[SCOPE] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 159.2%
YoY- 64.78%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 32,240 28,544 24,788 28,148 27,856 25,472 34,608 -1.17%
PBT 6,872 4,940 2,228 1,092 208 4,592 10,848 -7.32%
Tax -804 -1,272 -1,372 -344 -36 -12 -4 141.83%
NP 6,068 3,668 856 748 172 4,580 10,844 -9.21%
-
NP to SH 5,716 3,792 1,148 1,516 920 4,580 10,844 -10.11%
-
Tax Rate 11.70% 25.75% 61.58% 31.50% 17.31% 0.26% 0.04% -
Total Cost 26,172 24,876 23,932 27,400 27,684 20,892 23,764 1.62%
-
Net Worth 115,749 104,130 105,233 105,693 346,840 34,376 32,854 23.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 5,368 -
Div Payout % - - - - - - 49.50% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 115,749 104,130 105,233 105,693 346,840 34,376 32,854 23.33%
NOSH 549,615 498,947 478,333 473,750 2,300,000 266,279 268,415 12.67%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.82% 12.85% 3.45% 2.66% 0.62% 17.98% 31.33% -
ROE 4.94% 3.64% 1.09% 1.43% 0.27% 13.32% 33.01% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.87 5.72 5.18 5.94 1.21 9.57 12.89 -12.27%
EPS 1.04 0.76 0.24 0.32 0.04 1.72 4.04 -20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.2106 0.2087 0.22 0.2231 0.1508 0.1291 0.1224 9.45%
Adjusted Per Share Value based on latest NOSH - 473,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.79 2.47 2.15 2.44 2.41 2.21 3.00 -1.20%
EPS 0.50 0.33 0.10 0.13 0.08 0.40 0.94 -9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.1003 0.0902 0.0912 0.0916 0.3005 0.0298 0.0285 23.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.18 0.155 0.31 0.25 0.36 0.08 0.05 -
P/RPS 3.07 2.71 5.98 4.21 29.72 0.84 0.39 40.99%
P/EPS 17.31 20.39 129.17 78.13 900.00 4.65 1.24 55.10%
EY 5.78 4.90 0.77 1.28 0.11 21.50 80.80 -35.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 40.00 -
P/NAPS 0.85 0.74 1.41 1.12 2.39 0.62 0.41 12.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 18/11/14 21/11/13 28/11/12 17/11/11 16/11/10 -
Price 0.155 0.165 0.29 0.23 0.35 0.10 0.13 -
P/RPS 2.64 2.88 5.60 3.87 28.90 1.05 1.01 17.35%
P/EPS 14.90 21.71 120.83 71.88 875.00 5.81 3.22 29.05%
EY 6.71 4.61 0.83 1.39 0.11 17.20 31.08 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.38 -
P/NAPS 0.74 0.79 1.32 1.03 2.32 0.77 1.06 -5.80%

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