[SCOPE] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 5.82%
YoY- -646.75%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 24,814 19,708 21,763 25,307 18,983 19,073 21,142 2.70%
PBT 2,338 -2,495 -2,418 -3,566 -348 563 217 48.56%
Tax -144 -229 -421 -328 -162 3,085 -203 -5.55%
NP 2,194 -2,724 -2,839 -3,894 -510 3,648 14 132.01%
-
NP to SH 2,097 -2,212 -2,629 -2,412 -323 3,648 14 130.27%
-
Tax Rate 6.16% - - - - -547.96% 93.55% -
Total Cost 22,620 22,432 24,602 29,201 19,493 15,425 21,128 1.14%
-
Net Worth 115,749 104,130 105,233 105,693 57,806 34,376 32,854 23.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 1,338 1,342 -
Div Payout % - - - - - 36.70% 9,586.28% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 115,749 104,130 105,233 105,693 57,806 34,376 32,854 23.33%
NOSH 549,615 498,947 478,333 473,750 383,333 266,279 268,415 12.67%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.84% -13.82% -13.05% -15.39% -2.69% 19.13% 0.07% -
ROE 1.81% -2.12% -2.50% -2.28% -0.56% 10.61% 0.04% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.51 3.95 4.55 5.34 4.95 7.16 7.88 -8.87%
EPS 0.38 -0.44 -0.55 -0.51 -0.08 1.37 0.01 83.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.2106 0.2087 0.22 0.2231 0.1508 0.1291 0.1224 9.45%
Adjusted Per Share Value based on latest NOSH - 473,750
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.20 1.75 1.93 2.24 1.68 1.69 1.87 2.74%
EPS 0.19 -0.20 -0.23 -0.21 -0.03 0.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.1026 0.0923 0.0933 0.0937 0.0512 0.0305 0.0291 23.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.18 0.155 0.31 0.25 0.36 0.08 0.05 -
P/RPS 3.99 3.92 6.81 4.68 7.27 1.12 0.63 35.98%
P/EPS 47.18 -34.96 -56.40 -49.10 -427.24 5.84 958.63 -39.43%
EY 2.12 -2.86 -1.77 -2.04 -0.23 17.12 0.10 66.28%
DY 0.00 0.00 0.00 0.00 0.00 6.25 10.00 -
P/NAPS 0.85 0.74 1.41 1.12 2.39 0.62 0.41 12.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 18/11/14 21/11/13 28/11/12 17/11/11 16/11/10 -
Price 0.155 0.165 0.29 0.23 0.35 0.10 0.13 -
P/RPS 3.43 4.18 6.37 4.31 7.07 1.40 1.65 12.95%
P/EPS 40.62 -37.22 -52.76 -45.18 -415.38 7.30 2,492.43 -49.61%
EY 2.46 -2.69 -1.90 -2.21 -0.24 13.70 0.04 98.55%
DY 0.00 0.00 0.00 0.00 0.00 5.00 3.85 -
P/NAPS 0.74 0.79 1.32 1.03 2.32 0.77 1.06 -5.80%

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