[SCOPE] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -381.27%
YoY- -2833.33%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,528 5,157 4,551 4,942 6,669 3,902 4,807 2.35%
PBT 1,098 -552 -554 -1,129 -152 -364 604 10.46%
Tax -92 146 119 -5 -104 -4 -39 15.36%
NP 1,006 -406 -435 -1,134 -256 -368 565 10.08%
-
NP to SH 969 -443 -406 -1,066 39 -368 565 9.39%
-
Tax Rate 8.38% - - - - - 6.46% -
Total Cost 4,522 5,563 4,986 6,076 6,925 4,270 4,242 1.07%
-
Net Worth 117,984 114,903 111,294 112,285 57,500 32,357 32,420 23.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 117,984 114,903 111,294 112,285 57,500 32,357 32,420 23.99%
NOSH 555,484 553,750 507,500 507,619 383,333 262,857 269,047 12.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.20% -7.87% -9.56% -22.95% -3.84% -9.43% 11.75% -
ROE 0.82% -0.39% -0.36% -0.95% 0.07% -1.14% 1.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.00 0.93 0.90 0.97 1.74 1.48 1.79 -9.23%
EPS 0.17 -0.08 -0.08 -0.21 0.00 -0.14 0.21 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2124 0.2075 0.2193 0.2212 0.15 0.1231 0.1205 9.89%
Adjusted Per Share Value based on latest NOSH - 507,619
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.48 0.45 0.39 0.43 0.58 0.34 0.42 2.24%
EPS 0.08 -0.04 -0.04 -0.09 0.00 -0.03 0.05 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.0995 0.0964 0.0972 0.0498 0.028 0.0281 23.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.145 0.16 0.225 0.23 0.34 0.08 0.09 -
P/RPS 14.57 17.18 25.09 23.62 19.54 5.39 5.04 19.33%
P/EPS 83.12 -200.00 -281.25 -109.52 3,341.88 -57.14 42.86 11.66%
EY 1.20 -0.50 -0.36 -0.91 0.03 -1.75 2.33 -10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 1.03 1.04 2.27 0.65 0.75 -1.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 12/02/15 20/02/14 28/02/13 16/02/12 28/02/11 -
Price 0.155 0.14 0.205 0.225 0.305 0.12 0.115 -
P/RPS 15.58 15.03 22.86 23.11 17.53 8.08 6.44 15.84%
P/EPS 88.85 -175.00 -256.25 -107.14 2,997.86 -85.71 54.76 8.39%
EY 1.13 -0.57 -0.39 -0.93 0.03 -1.17 1.83 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.93 1.02 2.03 0.97 0.95 -4.29%

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