[SCOPE] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 23.73%
YoY- -67.94%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 12,011 8,491 4,650 22,291 17,431 13,291 7,845 32.87%
PBT -3,274 -1,497 -534 1,816 1,838 1,643 1,141 -
Tax -174 -158 -47 -15 -336 -244 -124 25.36%
NP -3,448 -1,655 -581 1,801 1,502 1,399 1,017 -
-
NP to SH -3,270 -1,485 -432 1,460 1,180 1,213 987 -
-
Tax Rate - - - 0.83% 18.28% 14.85% 10.87% -
Total Cost 15,459 10,146 5,231 20,490 15,929 11,892 6,828 72.50%
-
Net Worth 111,886 115,852 116,973 117,253 119,632 119,256 118,597 -3.81%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 2,802 - - - -
Div Payout % - - - 191.95% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 111,886 115,852 116,973 117,253 119,632 119,256 118,597 -3.81%
NOSH 616,532 560,484 560,484 560,484 560,484 560,484 560,484 6.56%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -28.71% -19.49% -12.49% 8.08% 8.62% 10.53% 12.96% -
ROE -2.92% -1.28% -0.37% 1.25% 0.99% 1.02% 0.83% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.13 1.51 0.83 3.98 3.11 2.38 1.41 31.68%
EPS -0.58 -0.26 -0.08 0.26 0.21 0.22 0.18 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1987 0.2067 0.2087 0.2092 0.2137 0.2135 0.2128 -4.47%
Adjusted Per Share Value based on latest NOSH - 560,484
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.04 0.74 0.40 1.93 1.51 1.15 0.68 32.77%
EPS -0.28 -0.13 -0.04 0.13 0.10 0.11 0.09 -
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.0969 0.1004 0.1013 0.1016 0.1036 0.1033 0.1027 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.23 0.125 0.145 0.135 0.155 0.20 0.23 -
P/RPS 10.78 8.25 17.48 3.39 4.98 8.41 16.34 -24.23%
P/EPS -39.61 -47.18 -188.13 51.83 73.53 92.10 129.87 -
EY -2.52 -2.12 -0.53 1.93 1.36 1.09 0.77 -
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 1.16 0.60 0.69 0.65 0.73 0.94 1.08 4.88%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 30/11/18 29/08/18 21/05/18 05/02/18 23/11/17 -
Price 0.20 0.155 0.13 0.15 0.15 0.175 0.20 -
P/RPS 9.38 10.23 15.67 3.77 4.82 7.35 14.21 -24.20%
P/EPS -34.44 -58.50 -168.66 57.58 71.16 80.59 112.93 -
EY -2.90 -1.71 -0.59 1.74 1.41 1.24 0.89 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 0.62 0.72 0.70 0.82 0.94 4.90%

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