[SCOPE] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 7.46%
YoY- -10.98%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 171,292 178,134 188,328 172,060 168,422 188,822 179,444 -3.05%
PBT 8,702 12,922 18,652 7,692 7,268 7,516 4,660 51.70%
Tax -488 -608 -880 -831 -777 -772 -284 43.50%
NP 8,214 12,314 17,772 6,861 6,490 6,744 4,376 52.22%
-
NP to SH 7,397 11,558 17,352 6,008 5,590 5,716 3,496 64.88%
-
Tax Rate 5.61% 4.71% 4.72% 10.80% 10.69% 10.27% 6.09% -
Total Cost 163,077 165,820 170,556 165,199 161,932 182,078 175,068 -4.62%
-
Net Worth 210,083 210,660 209,737 199,165 177,768 159,710 141,643 30.08%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 210,083 210,660 209,737 199,165 177,768 159,710 141,643 30.08%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.80% 6.91% 9.44% 3.99% 3.85% 3.57% 2.44% -
ROE 3.52% 5.49% 8.27% 3.02% 3.14% 3.58% 2.47% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.85 15.44 16.32 15.29 16.36 20.21 21.45 -21.75%
EPS 0.64 1.00 1.52 0.53 0.55 0.62 0.40 36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1826 0.1818 0.177 0.1727 0.1709 0.1693 4.98%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.84 15.43 16.31 14.90 14.59 16.36 15.54 -3.02%
EPS 0.64 1.00 1.50 0.52 0.48 0.50 0.30 65.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.1825 0.1817 0.1725 0.154 0.1383 0.1227 30.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.155 0.185 0.15 0.15 0.235 0.27 0.365 -
P/RPS 1.04 1.20 0.92 0.98 1.44 1.34 1.70 -27.95%
P/EPS 24.17 18.47 9.97 28.09 43.27 44.14 87.35 -57.57%
EY 4.14 5.42 10.03 3.56 2.31 2.27 1.14 136.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 0.83 0.85 1.36 1.58 2.16 -46.33%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 21/02/23 29/11/22 26/08/22 25/05/22 23/02/22 26/11/21 -
Price 0.15 0.19 0.18 0.18 0.19 0.25 0.335 -
P/RPS 1.01 1.23 1.10 1.18 1.16 1.24 1.56 -25.18%
P/EPS 23.39 18.97 11.97 33.71 34.98 40.87 80.17 -56.04%
EY 4.27 5.27 8.36 2.97 2.86 2.45 1.25 126.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 0.99 1.02 1.10 1.46 1.98 -44.46%

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