[SCOPE] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -78.42%
YoY- -88.65%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,769 22,603 25,234 18,387 21,357 18,268 46,631 -14.06%
PBT -3,173 -2,702 -3,787 748 2,127 -3,957 -10,657 -18.27%
Tax -254 -164 -251 -156 3,087 -202 29 -
NP -3,427 -2,866 -4,038 592 5,214 -4,159 -10,628 -17.18%
-
NP to SH -2,873 -2,537 -2,561 592 5,214 -4,159 -10,628 -19.58%
-
Tax Rate - - - 20.86% -145.13% - - -
Total Cost 22,196 25,469 29,272 17,795 16,143 22,427 57,259 -14.60%
-
Net Worth 111,417 104,721 85,122 33,183 33,845 29,809 35,013 21.26%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 2,680 - - -
Div Payout % - - - - 51.42% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 111,417 104,721 85,122 33,183 33,845 29,809 35,013 21.26%
NOSH 523,333 478,181 382,400 270,000 267,765 270,999 269,333 11.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -18.26% -12.68% -16.00% 3.22% 24.41% -22.77% -22.79% -
ROE -2.58% -2.42% -3.01% 1.78% 15.41% -13.95% -30.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.59 4.73 6.60 6.81 7.98 6.74 17.31 -23.05%
EPS -0.55 -0.53 -0.67 0.22 1.95 -1.53 -3.95 -27.99%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2129 0.219 0.2226 0.1229 0.1264 0.11 0.13 8.56%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.63 1.96 2.19 1.59 1.85 1.58 4.04 -14.03%
EPS -0.25 -0.22 -0.22 0.05 0.45 -0.36 -0.92 -19.51%
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.0965 0.0907 0.0737 0.0287 0.0293 0.0258 0.0303 21.28%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.18 0.30 0.215 0.22 0.07 0.04 0.04 -
P/RPS 5.02 6.35 3.26 3.23 0.88 0.59 0.23 67.13%
P/EPS -32.79 -56.54 -32.10 100.34 3.59 -2.61 -1.01 78.56%
EY -3.05 -1.77 -3.11 1.00 27.82 -38.37 -98.65 -43.96%
DY 0.00 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 0.85 1.37 0.97 1.79 0.55 0.36 0.31 18.29%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 30/08/13 17/08/12 23/08/11 26/08/10 13/08/09 -
Price 0.15 0.28 0.245 0.34 0.06 0.05 0.05 -
P/RPS 4.18 5.92 3.71 4.99 0.75 0.74 0.29 55.97%
P/EPS -27.32 -52.78 -36.58 155.07 3.08 -3.26 -1.27 66.72%
EY -3.66 -1.89 -2.73 0.64 32.45 -30.69 -78.92 -40.04%
DY 0.00 0.00 0.00 0.00 16.67 0.00 0.00 -
P/NAPS 0.70 1.28 1.10 2.77 0.47 0.45 0.38 10.71%

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