[SCOPE] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 260.86%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 20,176 18,600 31,380 32,240 28,544 24,788 28,148 -5.39%
PBT -3,936 -2,136 4,564 6,872 4,940 2,228 1,092 -
Tax -104 -188 -496 -804 -1,272 -1,372 -344 -18.06%
NP -4,040 -2,324 4,068 6,068 3,668 856 748 -
-
NP to SH -3,864 -1,728 3,948 5,716 3,792 1,148 1,516 -
-
Tax Rate - - 10.87% 11.70% 25.75% 61.58% 31.50% -
Total Cost 24,216 20,924 27,312 26,172 24,876 23,932 27,400 -2.03%
-
Net Worth 114,971 116,973 118,597 115,749 104,130 105,233 105,693 1.41%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 114,971 116,973 118,597 115,749 104,130 105,233 105,693 1.41%
NOSH 619,132 560,484 560,484 549,615 498,947 478,333 473,750 4.55%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -20.02% -12.49% 12.96% 18.82% 12.85% 3.45% 2.66% -
ROE -3.36% -1.48% 3.33% 4.94% 3.64% 1.09% 1.43% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.41 3.32 5.63 5.87 5.72 5.18 5.94 -8.83%
EPS -0.64 -0.32 0.72 1.04 0.76 0.24 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2087 0.2128 0.2106 0.2087 0.22 0.2231 -2.29%
Adjusted Per Share Value based on latest NOSH - 549,615
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.75 1.61 2.72 2.79 2.47 2.15 2.44 -5.38%
EPS -0.33 -0.15 0.34 0.50 0.33 0.10 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0996 0.1013 0.1027 0.1003 0.0902 0.0912 0.0916 1.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.15 0.145 0.23 0.18 0.155 0.31 0.25 -
P/RPS 4.40 4.37 4.08 3.07 2.71 5.98 4.21 0.73%
P/EPS -22.99 -47.03 32.47 17.31 20.39 129.17 78.13 -
EY -4.35 -2.13 3.08 5.78 4.90 0.77 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 1.08 0.85 0.74 1.41 1.12 -6.05%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 30/11/18 23/11/17 25/11/16 24/11/15 18/11/14 21/11/13 -
Price 0.165 0.13 0.20 0.155 0.165 0.29 0.23 -
P/RPS 4.84 3.92 3.55 2.64 2.88 5.60 3.87 3.79%
P/EPS -25.29 -42.17 28.23 14.90 21.71 120.83 71.88 -
EY -3.95 -2.37 3.54 6.71 4.61 0.83 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.62 0.94 0.74 0.79 1.32 1.03 -3.14%

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