[SCOPE] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
05-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -18.07%
YoY- -3.99%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 34,125 17,039 17,491 25,809 25,185 20,314 21,372 8.10%
PBT -21,099 -5,941 -1,324 4,291 3,988 -2,493 -1,843 50.07%
Tax -187 217 71 -507 -382 -202 -297 -7.41%
NP -21,286 -5,724 -1,253 3,784 3,606 -2,695 -2,140 46.59%
-
NP to SH -23,887 -5,524 -1,238 3,369 3,509 -2,249 -1,969 51.52%
-
Tax Rate - - - 11.82% 9.58% - - -
Total Cost 55,411 22,763 18,744 22,025 21,579 23,009 23,512 15.34%
-
Net Worth 108,723 116,565 115,852 119,256 117,984 114,903 111,294 -0.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 2,777 - - - -
Div Payout % - - - 82.44% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 108,723 116,565 115,852 119,256 117,984 114,903 111,294 -0.38%
NOSH 769,115 619,132 560,484 560,484 555,484 553,750 507,500 7.16%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -62.38% -33.59% -7.16% 14.66% 14.32% -13.27% -10.01% -
ROE -21.97% -4.74% -1.07% 2.82% 2.97% -1.96% -1.77% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.97 2.81 3.12 4.62 4.53 3.67 4.21 2.80%
EPS -3.48 -0.91 -0.22 0.60 0.63 -0.41 -0.39 43.97%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1584 0.192 0.2067 0.2135 0.2124 0.2075 0.2193 -5.27%
Adjusted Per Share Value based on latest NOSH - 560,484
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.96 1.48 1.51 2.23 2.18 1.76 1.85 8.14%
EPS -2.07 -0.48 -0.11 0.29 0.30 -0.19 -0.17 51.61%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.0942 0.1009 0.1003 0.1033 0.1022 0.0995 0.0964 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.325 0.19 0.125 0.20 0.145 0.16 0.225 -
P/RPS 6.54 6.77 4.01 4.33 3.20 4.36 5.34 3.43%
P/EPS -9.34 -20.88 -56.59 33.16 22.95 -39.40 -57.99 -26.21%
EY -10.71 -4.79 -1.77 3.02 4.36 -2.54 -1.72 35.59%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 2.05 0.99 0.60 0.94 0.68 0.77 1.03 12.14%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 19/02/20 28/02/19 05/02/18 24/02/17 29/02/16 12/02/15 -
Price 0.33 0.185 0.155 0.175 0.155 0.14 0.205 -
P/RPS 6.64 6.59 4.97 3.79 3.42 3.82 4.87 5.29%
P/EPS -9.48 -20.33 -70.17 29.01 24.54 -34.47 -52.84 -24.88%
EY -10.55 -4.92 -1.43 3.45 4.08 -2.90 -1.89 33.15%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 2.08 0.96 0.75 0.82 0.73 0.67 0.93 14.34%

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