[SCOPE] YoY 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- -24.2%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
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 4,211 4,287 3,290 4,745 5,068 3,120 3,516 3.04%
PBT 558 -575 -2,374 -1,372 -2,266 -530 -875 -
Tax -174 -198 -81 -33 -15 -21 296 -
NP 384 -773 -2,455 -1,405 -2,281 -551 -579 -
-
NP to SH 325 -745 -2,126 -1,324 -1,874 -551 -579 -
-
Tax Rate 31.18% - - - - - - -
Total Cost 3,827 5,060 5,745 6,150 7,349 3,671 4,095 -1.12%
-
Net Worth 118,373 108,823 108,527 111,317 56,454 35,525 30,844 25.10%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,777 - - - - - - -
Div Payout % 854.59% - - - - - - -
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 118,373 108,823 108,527 111,317 56,454 35,525 30,844 25.10%
NOSH 555,484 532,142 506,190 509,230 390,416 290,000 263,181 13.24%
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 9.12% -18.03% -74.62% -29.61% -45.01% -17.66% -16.47% -
ROE 0.27% -0.68% -1.96% -1.19% -3.32% -1.55% -1.88% -
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 0.76 0.81 0.65 0.93 1.30 1.08 1.34 -9.01%
EPS 0.06 -0.14 -0.42 -0.26 -0.48 -0.19 -0.22 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 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 0.36 0.37 0.28 0.41 0.44 0.27 0.30 3.08%
EPS 0.03 -0.06 -0.18 -0.11 -0.16 -0.05 -0.05 -
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.0942 0.094 0.0964 0.0489 0.0308 0.0267 25.10%
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 32.32 18.00 34.62 40.24 24.27 11.15 6.74 29.82%
P/EPS 418.75 -103.57 -53.57 -144.23 -65.63 -63.16 -40.91 -
EY 0.24 -0.97 -1.87 -0.69 -1.52 -1.58 -2.44 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
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 36.28 21.10 30.77 31.12 20.03 17.66 6.74 32.34%
P/EPS 470.02 -121.43 -47.62 -111.54 -54.17 -100.00 -40.91 -
EY 0.21 -0.82 -2.10 -0.90 -1.85 -1.00 -2.44 -
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
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