[SCOPE] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -120.73%
YoY- 82.68%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 26,582 27,176 24,586 21,496 23,958 27,266 20,540 4.38%
PBT 3,286 5,632 1,366 6 -1,712 -200 1,566 13.13%
Tax -488 -586 -344 -448 -182 -226 -14 80.64%
NP 2,798 5,046 1,022 -442 -1,894 -426 1,552 10.31%
-
NP to SH 2,426 4,796 1,010 -238 -1,374 538 1,552 7.72%
-
Tax Rate 14.85% 10.40% 25.18% 7,466.67% - - 0.89% -
Total Cost 23,784 22,130 23,564 21,938 25,852 27,692 18,988 3.82%
-
Net Worth 119,256 117,984 104,787 130,483 108,546 67,250 32,939 23.89%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 2,675 -
Div Payout % - - - - - - 172.41% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 119,256 117,984 104,787 130,483 108,546 67,250 32,939 23.89%
NOSH 560,484 555,484 504,999 595,000 490,714 448,333 267,586 13.10%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.53% 18.57% 4.16% -2.06% -7.91% -1.56% 7.56% -
ROE 2.03% 4.06% 0.96% -0.18% -1.27% 0.80% 4.71% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.76 4.89 4.87 3.61 4.88 6.08 7.68 -7.65%
EPS 0.44 0.86 0.20 -0.04 -0.28 0.12 0.58 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2135 0.2124 0.2075 0.2193 0.2212 0.15 0.1231 9.60%
Adjusted Per Share Value based on latest NOSH - 507,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.30 2.35 2.13 1.86 2.08 2.36 1.78 4.36%
EPS 0.21 0.42 0.09 -0.02 -0.12 0.05 0.13 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.1033 0.1022 0.0908 0.113 0.094 0.0583 0.0285 23.91%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.20 0.145 0.16 0.225 0.23 0.34 0.08 -
P/RPS 4.20 2.96 3.29 6.23 4.71 5.59 1.04 26.16%
P/EPS 46.05 16.79 80.00 -562.50 -82.14 283.33 13.79 22.23%
EY 2.17 5.95 1.25 -0.18 -1.22 0.35 7.25 -18.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.94 0.68 0.77 1.03 1.04 2.27 0.65 6.33%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 05/02/18 24/02/17 29/02/16 12/02/15 20/02/14 28/02/13 16/02/12 -
Price 0.175 0.155 0.14 0.205 0.225 0.305 0.12 -
P/RPS 3.68 3.17 2.88 5.67 4.61 5.02 1.56 15.36%
P/EPS 40.29 17.95 70.00 -512.50 -80.36 254.17 20.69 11.73%
EY 2.48 5.57 1.43 -0.20 -1.24 0.39 4.83 -10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.82 0.73 0.67 0.93 1.02 2.03 0.97 -2.75%

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