[SCOPE] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 139.64%
YoY- 64.78%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,879 4,745 4,942 7,037 6,533 5,068 6,669 -8.08%
PBT -474 -1,372 -1,129 273 -1,421 -2,266 -152 113.89%
Tax -40 -33 -5 -86 -123 -15 -104 -47.20%
NP -514 -1,405 -1,134 187 -1,544 -2,281 -256 59.35%
-
NP to SH -526 -1,324 -1,066 379 -956 -1,874 39 -
-
Tax Rate - - - 31.50% - - - -
Total Cost 6,393 6,150 6,076 6,850 8,077 7,349 6,925 -5.20%
-
Net Worth 104,721 111,317 112,285 105,693 85,122 56,454 57,500 49.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,721 111,317 112,285 105,693 85,122 56,454 57,500 49.29%
NOSH 478,181 509,230 507,619 473,750 382,400 390,416 383,333 15.92%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.74% -29.61% -22.95% 2.66% -23.63% -45.01% -3.84% -
ROE -0.50% -1.19% -0.95% 0.36% -1.12% -3.32% 0.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.23 0.93 0.97 1.49 1.71 1.30 1.74 -20.69%
EPS -0.11 -0.26 -0.21 0.08 -0.25 -0.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2186 0.2212 0.2231 0.2226 0.1446 0.15 28.78%
Adjusted Per Share Value based on latest NOSH - 473,750
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.51 0.41 0.43 0.61 0.57 0.44 0.58 -8.23%
EPS -0.05 -0.11 -0.09 0.03 -0.08 -0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0964 0.0973 0.0916 0.0737 0.0489 0.0498 49.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.30 0.375 0.23 0.25 0.215 0.315 0.34 -
P/RPS 24.40 40.24 23.62 16.83 12.58 24.27 19.54 16.00%
P/EPS -272.73 -144.23 -109.52 312.50 -86.00 -65.63 3,341.88 -
EY -0.37 -0.69 -0.91 0.32 -1.16 -1.52 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.72 1.04 1.12 0.97 2.18 2.27 -28.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 20/02/14 21/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.28 0.29 0.225 0.23 0.245 0.26 0.305 -
P/RPS 22.77 31.12 23.11 15.48 14.34 20.03 17.53 19.10%
P/EPS -254.55 -111.54 -107.14 287.50 -98.00 -54.17 2,997.86 -
EY -0.39 -0.90 -0.93 0.35 -1.02 -1.85 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.02 1.03 1.10 1.80 2.03 -26.53%

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