[SCOPE] YoY TTM 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- -45.81%
YoY- -4286.91%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 25,185 20,314 21,372 23,580 21,750 18,168 22,042 2.24%
PBT 3,988 -2,493 -1,843 -4,543 -136 -405 2,616 7.27%
Tax -382 -202 -297 -229 -262 3,120 -242 7.89%
NP 3,606 -2,695 -2,140 -4,772 -398 2,715 2,374 7.20%
-
NP to SH 3,509 -2,249 -1,969 -3,517 84 2,715 2,374 6.72%
-
Tax Rate 9.58% - - - - - 9.25% -
Total Cost 21,579 23,009 23,512 28,352 22,148 15,453 19,668 1.55%
-
Net Worth 117,984 114,903 111,294 112,285 0 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 - - - - - 1,338 1,342 -
Div Payout % - - - - - 49.31% 56.53% -
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 0 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 14.32% -13.27% -10.01% -20.24% -1.83% 14.94% 10.77% -
ROE 2.97% -1.96% -1.77% -3.13% 0.00% 8.39% 7.32% -
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 4.53 3.67 4.21 4.65 5.67 6.91 8.19 -9.39%
EPS 0.63 -0.41 -0.39 -0.69 0.02 1.03 0.88 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.2124 0.2075 0.2193 0.2212 0.00 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 2.18 1.76 1.85 2.04 1.88 1.57 1.91 2.22%
EPS 0.30 -0.19 -0.17 -0.30 0.01 0.24 0.21 6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.1022 0.0995 0.0964 0.0972 0.00 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 3.20 4.36 5.34 4.95 5.99 1.16 1.10 19.45%
P/EPS 22.95 -39.40 -57.99 -33.20 1,551.59 7.75 10.20 14.45%
EY 4.36 -2.54 -1.72 -3.01 0.06 12.91 9.80 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 6.25 5.56 -
P/NAPS 0.68 0.77 1.03 1.04 0.00 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 3.42 3.82 4.87 4.84 5.38 1.74 1.40 16.03%
P/EPS 24.54 -34.47 -52.84 -32.47 1,391.87 11.62 13.03 11.11%
EY 4.08 -2.90 -1.89 -3.08 0.07 8.61 7.67 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 4.17 4.35 -
P/NAPS 0.73 0.67 0.93 1.02 0.00 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