[SCOPE] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -9.71%
YoY- 96.09%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 25,377 15,945 19,096 25,891 24,814 19,708 21,763 2.59%
PBT -24,041 -5,659 141 4,887 2,338 -2,495 -2,418 46.58%
Tax -163 143 62 -479 -144 -229 -421 -14.61%
NP -24,204 -5,516 203 4,408 2,194 -2,724 -2,839 42.88%
-
NP to SH -26,764 -5,373 41 4,112 2,097 -2,212 -2,629 47.16%
-
Tax Rate - - -43.97% 9.80% 6.16% - - -
Total Cost 49,581 21,461 18,893 21,483 22,620 22,432 24,602 12.37%
-
Net Worth 100,288 114,971 116,973 118,597 115,749 104,130 105,233 -0.79%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 2,777 - - - -
Div Payout % - - - 67.54% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 100,288 114,971 116,973 118,597 115,749 104,130 105,233 -0.79%
NOSH 699,195 619,132 560,484 560,484 549,615 498,947 478,333 6.52%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -95.38% -34.59% 1.06% 17.03% 8.84% -13.82% -13.05% -
ROE -26.69% -4.67% 0.04% 3.47% 1.81% -2.12% -2.50% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.91 2.69 3.41 4.65 4.51 3.95 4.55 -2.49%
EPS -4.12 -0.91 0.01 0.74 0.38 -0.44 -0.55 39.83%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1544 0.1941 0.2087 0.2128 0.2106 0.2087 0.22 -5.72%
Adjusted Per Share Value based on latest NOSH - 560,484
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.20 1.38 1.65 2.24 2.15 1.71 1.89 2.56%
EPS -2.32 -0.47 0.00 0.36 0.18 -0.19 -0.23 46.94%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.0869 0.0996 0.1013 0.1027 0.1003 0.0902 0.0912 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.225 0.15 0.145 0.23 0.18 0.155 0.31 -
P/RPS 5.76 5.57 4.26 4.95 3.99 3.92 6.81 -2.74%
P/EPS -5.46 -16.54 1,982.20 31.17 47.18 -34.96 -56.40 -32.21%
EY -18.31 -6.05 0.05 3.21 2.12 -2.86 -1.77 47.55%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.46 0.77 0.69 1.08 0.85 0.74 1.41 0.58%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 30/11/18 23/11/17 25/11/16 24/11/15 18/11/14 -
Price 0.265 0.165 0.13 0.20 0.155 0.165 0.29 -
P/RPS 6.78 6.13 3.82 4.31 3.43 4.18 6.37 1.04%
P/EPS -6.43 -18.19 1,777.15 27.11 40.62 -37.22 -52.76 -29.56%
EY -15.55 -5.50 0.06 3.69 2.46 -2.69 -1.90 41.91%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.72 0.85 0.62 0.94 0.74 0.79 1.32 4.50%

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