[SCOPE] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -1157.7%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 23,241 23,732 22,106 18,717 22,298 24,934 17,853 4.49%
PBT 2,450 4,498 144 -3,161 -2,970 -3,154 336 39.23%
Tax -448 -622 -493 -406 -165 -170 -37 51.50%
NP 2,002 3,876 -349 -3,568 -3,136 -3,325 298 37.34%
-
NP to SH 1,573 3,630 -320 -2,993 -2,681 -2,140 298 31.93%
-
Tax Rate 18.29% 13.83% 342.36% - - - 11.01% -
Total Cost 21,238 19,856 22,455 22,285 25,434 28,259 17,554 3.22%
-
Net Worth 119,632 118,373 122,700 109,392 109,901 55,257 34,299 23.13%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 3,703 - - - - - -
Div Payout % - 102.00% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 119,632 118,373 122,700 109,392 109,901 55,257 34,299 23.13%
NOSH 560,484 555,484 600,000 510,227 502,749 382,142 279,999 12.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.62% 16.33% -1.58% -19.06% -14.06% -13.34% 1.67% -
ROE 1.32% 3.07% -0.26% -2.74% -2.44% -3.87% 0.87% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.15 4.27 3.68 3.67 4.44 6.52 6.38 -6.91%
EPS 0.28 0.65 -0.05 -0.59 -0.53 -0.56 0.11 16.84%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2137 0.2131 0.2045 0.2144 0.2186 0.1446 0.1225 9.71%
Adjusted Per Share Value based on latest NOSH - 506,190
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.01 2.06 1.91 1.62 1.93 2.16 1.55 4.42%
EPS 0.14 0.31 -0.03 -0.26 -0.23 -0.19 0.03 29.25%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.1025 0.1063 0.0947 0.0952 0.0479 0.0297 23.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.155 0.245 0.145 0.225 0.375 0.315 0.12 -
P/RPS 3.73 5.73 3.94 6.13 8.45 4.83 1.88 12.09%
P/EPS 55.15 37.48 -271.88 -38.35 -70.31 -56.25 112.50 -11.19%
EY 1.81 2.67 -0.37 -2.61 -1.42 -1.78 0.89 12.55%
DY 0.00 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.15 0.71 1.05 1.72 2.18 0.98 -4.78%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 16/05/17 25/05/16 21/05/15 22/05/14 31/05/13 17/05/12 -
Price 0.15 0.275 0.17 0.20 0.29 0.26 0.19 -
P/RPS 3.61 6.44 4.61 5.45 6.54 3.98 2.98 3.24%
P/EPS 53.37 42.07 -318.75 -34.09 -54.37 -46.43 178.13 -18.19%
EY 1.87 2.38 -0.31 -2.93 -1.84 -2.15 0.56 22.24%
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.29 0.83 0.93 1.33 1.80 1.55 -12.40%

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