[SCOPE] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 48.99%
YoY- -361.2%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,310 4,731 5,879 6,533 4,997 4,382 6,263 2.60%
PBT 1,747 -802 -474 -1,421 494 -314 744 15.27%
Tax 109 51 -40 -123 -128 2,831 -202 -
NP 1,856 -751 -514 -1,544 366 2,517 542 22.74%
-
NP to SH 1,856 -628 -526 -956 366 2,517 542 22.74%
-
Tax Rate -6.24% - - - 25.91% - 27.15% -
Total Cost 5,454 5,482 6,393 8,077 4,631 1,865 5,721 -0.79%
-
Net Worth 113,488 111,417 104,721 85,122 33,183 33,845 29,809 24.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 1,338 - -
Div Payout % - - - - - 53.19% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 113,488 111,417 104,721 85,122 33,183 33,845 29,809 24.93%
NOSH 545,882 523,333 478,181 382,400 270,000 267,765 270,999 12.36%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.39% -15.87% -8.74% -23.63% 7.32% 57.44% 8.65% -
ROE 1.64% -0.56% -0.50% -1.12% 1.10% 7.44% 1.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.34 0.90 1.23 1.71 1.85 1.64 2.31 -8.66%
EPS 0.34 -0.12 -0.11 -0.25 0.13 0.94 0.20 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.2079 0.2129 0.219 0.2226 0.1229 0.1264 0.11 11.18%
Adjusted Per Share Value based on latest NOSH - 382,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.63 0.41 0.51 0.57 0.43 0.38 0.54 2.60%
EPS 0.16 -0.05 -0.05 -0.08 0.03 0.22 0.05 21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0983 0.0965 0.0907 0.0737 0.0287 0.0293 0.0258 24.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.145 0.18 0.30 0.215 0.22 0.07 0.04 -
P/RPS 10.83 19.91 24.40 12.58 11.89 4.28 1.73 35.71%
P/EPS 42.65 -150.00 -272.73 -86.00 162.30 7.45 20.00 13.43%
EY 2.34 -0.67 -0.37 -1.16 0.62 13.43 5.00 -11.87%
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.70 0.85 1.37 0.97 1.79 0.55 0.36 11.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 26/08/14 30/08/13 17/08/12 23/08/11 26/08/10 -
Price 0.14 0.15 0.28 0.245 0.34 0.06 0.05 -
P/RPS 10.45 16.59 22.77 14.34 18.37 3.67 2.16 30.01%
P/EPS 41.18 -125.00 -254.55 -98.00 250.82 6.38 25.00 8.66%
EY 2.43 -0.80 -0.39 -1.02 0.40 15.67 4.00 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.67 0.70 1.28 1.10 2.77 0.47 0.45 6.85%

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