[SCOPE] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -95.15%
YoY- -25.3%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 23,732 22,106 18,717 22,298 24,934 17,853 22,633 0.79%
PBT 4,498 144 -3,161 -2,970 -3,154 336 3,253 5.54%
Tax -622 -493 -406 -165 -170 -37 341 -
NP 3,876 -349 -3,568 -3,136 -3,325 298 3,594 1.26%
-
NP to SH 3,630 -320 -2,993 -2,681 -2,140 298 3,594 0.16%
-
Tax Rate 13.83% 342.36% - - - 11.01% -10.48% -
Total Cost 19,856 22,455 22,285 25,434 28,259 17,554 19,038 0.70%
-
Net Worth 118,373 122,700 109,392 109,901 55,257 34,299 31,284 24.80%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,703 - - - - - 1,779 12.98%
Div Payout % 102.00% - - - - - 49.50% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 118,373 122,700 109,392 109,901 55,257 34,299 31,284 24.80%
NOSH 555,484 600,000 510,227 502,749 382,142 279,999 266,930 12.97%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.33% -1.58% -19.06% -14.06% -13.34% 1.67% 15.88% -
ROE 3.07% -0.26% -2.74% -2.44% -3.87% 0.87% 11.49% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.27 3.68 3.67 4.44 6.52 6.38 8.48 -10.79%
EPS 0.65 -0.05 -0.59 -0.53 -0.56 0.11 1.35 -11.45%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.67 0.00%
NAPS 0.2131 0.2045 0.2144 0.2186 0.1446 0.1225 0.1172 10.46%
Adjusted Per Share Value based on latest NOSH - 509,230
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.06 1.91 1.62 1.93 2.16 1.55 1.96 0.83%
EPS 0.31 -0.03 -0.26 -0.23 -0.19 0.03 0.31 0.00%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.15 13.44%
NAPS 0.1025 0.1063 0.0948 0.0952 0.0479 0.0297 0.0271 24.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.245 0.145 0.225 0.375 0.315 0.12 0.09 -
P/RPS 5.73 3.94 6.13 8.45 4.83 1.88 1.06 32.44%
P/EPS 37.48 -271.88 -38.35 -70.31 -56.25 112.50 6.68 33.26%
EY 2.67 -0.37 -2.61 -1.42 -1.78 0.89 14.96 -24.94%
DY 2.72 0.00 0.00 0.00 0.00 0.00 7.41 -15.36%
P/NAPS 1.15 0.71 1.05 1.72 2.18 0.98 0.77 6.90%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 25/05/16 21/05/15 22/05/14 31/05/13 17/05/12 12/05/11 -
Price 0.275 0.17 0.20 0.29 0.26 0.19 0.09 -
P/RPS 6.44 4.61 5.45 6.54 3.98 2.98 1.06 35.04%
P/EPS 42.07 -318.75 -34.09 -54.37 -46.43 178.13 6.68 35.85%
EY 2.38 -0.31 -2.93 -1.84 -2.15 0.56 14.96 -26.36%
DY 2.42 0.00 0.00 0.00 0.00 0.00 7.41 -17.00%
P/NAPS 1.29 0.83 0.93 1.33 1.80 1.55 0.77 8.97%

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