[SCOPE] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -190.63%
YoY- -355.39%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,176 24,586 21,496 23,958 27,266 20,540 26,918 0.15%
PBT 5,632 1,366 6 -1,712 -200 1,566 6,630 -2.67%
Tax -586 -344 -448 -182 -226 -14 -80 39.31%
NP 5,046 1,022 -442 -1,894 -426 1,552 6,550 -4.25%
-
NP to SH 4,796 1,010 -238 -1,374 538 1,552 6,550 -5.05%
-
Tax Rate 10.40% 25.18% 7,466.67% - - 0.89% 1.21% -
Total Cost 22,130 23,564 21,938 25,852 27,692 18,988 20,368 1.39%
-
Net Worth 117,984 104,787 130,483 108,546 67,250 32,939 32,347 24.04%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 2,675 2,684 -
Div Payout % - - - - - 172.41% 40.98% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 117,984 104,787 130,483 108,546 67,250 32,939 32,347 24.04%
NOSH 555,484 504,999 595,000 490,714 448,333 267,586 268,442 12.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.57% 4.16% -2.06% -7.91% -1.56% 7.56% 24.33% -
ROE 4.06% 0.96% -0.18% -1.27% 0.80% 4.71% 20.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.89 4.87 3.61 4.88 6.08 7.68 10.03 -11.27%
EPS 0.86 0.20 -0.04 -0.28 0.12 0.58 2.44 -15.94%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.2124 0.2075 0.2193 0.2212 0.15 0.1231 0.1205 9.89%
Adjusted Per Share Value based on latest NOSH - 507,619
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.35 2.13 1.86 2.08 2.36 1.78 2.33 0.14%
EPS 0.42 0.09 -0.02 -0.12 0.05 0.13 0.57 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.23 -
NAPS 0.1022 0.0908 0.113 0.094 0.0583 0.0285 0.028 24.05%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.145 0.16 0.225 0.23 0.34 0.08 0.09 -
P/RPS 2.96 3.29 6.23 4.71 5.59 1.04 0.90 21.92%
P/EPS 16.79 80.00 -562.50 -82.14 283.33 13.79 3.69 28.69%
EY 5.95 1.25 -0.18 -1.22 0.35 7.25 27.11 -22.31%
DY 0.00 0.00 0.00 0.00 0.00 12.50 11.11 -
P/NAPS 0.68 0.77 1.03 1.04 2.27 0.65 0.75 -1.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 12/02/15 20/02/14 28/02/13 16/02/12 28/02/11 -
Price 0.155 0.14 0.205 0.225 0.305 0.12 0.115 -
P/RPS 3.17 2.88 5.67 4.61 5.02 1.56 1.15 18.39%
P/EPS 17.95 70.00 -512.50 -80.36 254.17 20.69 4.71 24.95%
EY 5.57 1.43 -0.20 -1.24 0.39 4.83 21.22 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 8.33 8.70 -
P/NAPS 0.73 0.67 0.93 1.02 2.03 0.97 0.95 -4.29%

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