[SCOPE] YoY Cumulative 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- -696.65%
YoY- -816.52%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,580 14,038 16,724 18,701 13,390 16,975 12,005 5.52%
PBT 108 -2,371 -2,228 -2,366 252 2,440 -4,701 -
Tax -370 -305 -124 -128 -28 256 0 -
NP -262 -2,676 -2,352 -2,494 224 2,696 -4,701 -38.16%
-
NP to SH -240 -2,245 -2,011 -1,605 224 2,696 -4,701 -39.06%
-
Tax Rate 342.59% - - - 11.11% -10.49% - -
Total Cost 16,842 16,714 19,076 21,195 13,166 14,279 16,706 0.13%
-
Net Worth 122,700 109,392 109,901 55,257 34,300 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 - - - - - 1,334 - -
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 34,300 31,284 29,549 26.75%
NOSH 600,000 510,227 502,749 382,142 280,000 266,930 268,628 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 -0.20% -2.05% -1.83% -2.90% 0.65% 8.62% -15.91% -
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 2.76 2.75 3.33 4.89 4.78 6.36 4.47 -7.71%
EPS -0.04 -0.44 -0.40 -0.42 0.08 1.01 -1.75 -46.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 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 1.47 1.24 1.48 1.66 1.19 1.50 1.06 5.59%
EPS -0.02 -0.20 -0.18 -0.14 0.02 0.24 -0.42 -39.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.1088 0.097 0.0974 0.049 0.0304 0.0277 0.0262 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 5.25 8.18 11.27 6.44 2.51 1.42 0.90 34.13%
P/EPS -362.50 -51.14 -93.75 -75.00 150.00 8.91 -2.29 132.40%
EY -0.28 -1.96 -1.07 -1.33 0.67 11.22 -43.75 -56.87%
DY 0.00 0.00 0.00 0.00 0.00 5.56 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 6.15 7.27 8.72 5.31 3.97 1.42 0.67 44.65%
P/EPS -425.00 -45.45 -72.50 -61.90 237.50 8.91 -1.71 150.53%
EY -0.24 -2.20 -1.38 -1.62 0.42 11.22 -58.33 -59.93%
DY 0.00 0.00 0.00 0.00 0.00 5.56 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