[SCOPE] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -497.77%
YoY- -816.52%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 22,106 18,717 22,298 24,934 17,853 22,633 16,006 5.52%
PBT 144 -3,161 -2,970 -3,154 336 3,253 -6,268 -
Tax -493 -406 -165 -170 -37 341 0 -
NP -349 -3,568 -3,136 -3,325 298 3,594 -6,268 -38.17%
-
NP to SH -320 -2,993 -2,681 -2,140 298 3,594 -6,268 -39.06%
-
Tax Rate 342.36% - - - 11.01% -10.48% - -
Total Cost 22,455 22,285 25,434 28,259 17,554 19,038 22,274 0.13%
-
Net Worth 122,700 109,392 109,901 55,257 34,299 31,284 29,549 26.75%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,779 - -
Div Payout % - - - - - 49.50% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 122,700 109,392 109,901 55,257 34,299 31,284 29,549 26.75%
NOSH 600,000 510,227 502,749 382,142 279,999 266,930 268,628 14.31%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.58% -19.06% -14.06% -13.34% 1.67% 15.88% -39.16% -
ROE -0.26% -2.74% -2.44% -3.87% 0.87% 11.49% -21.21% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.68 3.67 4.44 6.52 6.38 8.48 5.96 -7.71%
EPS -0.05 -0.59 -0.53 -0.56 0.11 1.35 -2.33 -47.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.2045 0.2144 0.2186 0.1446 0.1225 0.1172 0.11 10.87%
Adjusted Per Share Value based on latest NOSH - 390,416
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.91 1.62 1.93 2.16 1.55 1.96 1.39 5.43%
EPS -0.03 -0.26 -0.23 -0.19 0.03 0.31 -0.54 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.1063 0.0948 0.0952 0.0479 0.0297 0.0271 0.0256 26.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.145 0.225 0.375 0.315 0.12 0.09 0.04 -
P/RPS 3.94 6.13 8.45 4.83 1.88 1.06 0.67 34.31%
P/EPS -271.88 -38.35 -70.31 -56.25 112.50 6.68 -1.71 132.57%
EY -0.37 -2.61 -1.42 -1.78 0.89 14.96 -58.33 -56.94%
DY 0.00 0.00 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.71 1.05 1.72 2.18 0.98 0.77 0.36 11.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 22/05/14 31/05/13 17/05/12 12/05/11 20/05/10 -
Price 0.17 0.20 0.29 0.26 0.19 0.09 0.03 -
P/RPS 4.61 5.45 6.54 3.98 2.98 1.06 0.50 44.75%
P/EPS -318.75 -34.09 -54.37 -46.43 178.13 6.68 -1.29 150.29%
EY -0.31 -2.93 -1.84 -2.15 0.56 14.96 -77.78 -60.14%
DY 0.00 0.00 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.83 0.93 1.33 1.80 1.55 0.77 0.27 20.56%

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