[SCOPE] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.03%
YoY- -15.31%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 19,917 23,257 23,698 17,772 23,238 14,857 65,859 -18.06%
PBT -2,845 -3,649 -1,872 -60 3,185 -7,860 -5,496 -10.38%
Tax -345 -247 -256 2,803 54 623 -2,049 -25.68%
NP -3,190 -3,896 -2,128 2,743 3,239 -7,237 -7,545 -13.36%
-
NP to SH -2,771 -2,967 -1,239 2,743 3,239 -7,237 -7,545 -15.36%
-
Tax Rate - - - - -1.70% - - -
Total Cost 23,107 27,153 25,826 15,029 19,999 22,094 73,404 -17.51%
-
Net Worth 108,527 111,317 56,454 35,525 30,844 29,414 37,591 19.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 1,338 1,342 - - -
Div Payout % - - - 48.81% 41.43% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 108,527 111,317 56,454 35,525 30,844 29,414 37,591 19.31%
NOSH 506,190 509,230 390,416 290,000 263,181 267,407 268,512 11.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -16.02% -16.75% -8.98% 15.43% 13.94% -48.71% -11.46% -
ROE -2.55% -2.67% -2.19% 7.72% 10.50% -24.60% -20.07% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.93 4.57 6.07 6.13 8.83 5.56 24.53 -26.29%
EPS -0.55 -0.58 -0.32 0.95 1.23 -2.71 -2.81 -23.79%
DPS 0.00 0.00 0.00 0.46 0.51 0.00 0.00 -
NAPS 0.2144 0.2186 0.1446 0.1225 0.1172 0.11 0.14 7.35%
Adjusted Per Share Value based on latest NOSH - 290,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.73 2.01 2.05 1.54 2.01 1.29 5.71 -18.03%
EPS -0.24 -0.26 -0.11 0.24 0.28 -0.63 -0.65 -15.29%
DPS 0.00 0.00 0.00 0.12 0.12 0.00 0.00 -
NAPS 0.094 0.0964 0.0489 0.0308 0.0267 0.0255 0.0326 19.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.225 0.375 0.315 0.12 0.09 0.04 0.03 -
P/RPS 5.72 8.21 5.19 1.96 1.02 0.72 0.12 90.35%
P/EPS -41.10 -64.36 -99.26 12.69 7.31 -1.48 -1.07 83.63%
EY -2.43 -1.55 -1.01 7.88 13.67 -67.66 -93.66 -45.57%
DY 0.00 0.00 0.00 3.85 5.67 0.00 0.00 -
P/NAPS 1.05 1.72 2.18 0.98 0.77 0.36 0.21 30.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 31/05/13 17/05/12 12/05/11 20/05/10 20/05/09 -
Price 0.20 0.29 0.26 0.19 0.09 0.03 0.04 -
P/RPS 5.08 6.35 4.28 3.10 1.02 0.54 0.16 77.90%
P/EPS -36.53 -49.77 -81.93 20.09 7.31 -1.11 -1.42 71.77%
EY -2.74 -2.01 -1.22 4.98 13.67 -90.21 -70.25 -41.75%
DY 0.00 0.00 0.00 2.43 5.67 0.00 0.00 -
P/NAPS 0.93 1.33 1.80 1.55 0.77 0.27 0.29 21.42%

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