[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -48.2%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 172,060 168,422 188,822 179,444 87,188 60,629 48,932 131.77%
PBT 7,692 7,268 7,516 4,660 7,876 6,409 5,534 24.62%
Tax -831 -777 -772 -284 -440 -358 -368 72.37%
NP 6,861 6,490 6,744 4,376 7,436 6,050 5,166 20.88%
-
NP to SH 6,008 5,590 5,716 3,496 6,749 5,894 5,258 9.32%
-
Tax Rate 10.80% 10.69% 10.27% 6.09% 5.59% 5.59% 6.65% -
Total Cost 165,199 161,932 182,078 175,068 79,752 54,578 43,766 143.01%
-
Net Worth 199,165 177,768 159,710 141,643 123,640 116,219 108,723 49.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 199,165 177,768 159,710 141,643 123,640 116,219 108,723 49.87%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 769,115 769,115 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.99% 3.85% 3.57% 2.44% 8.53% 9.98% 10.56% -
ROE 3.02% 3.14% 3.58% 2.47% 5.46% 5.07% 4.84% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.29 16.36 20.21 21.45 11.64 8.40 7.13 66.52%
EPS 0.53 0.55 0.62 0.40 0.90 0.81 0.76 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.1727 0.1709 0.1693 0.1651 0.161 0.1584 7.70%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.90 14.59 16.36 15.54 7.55 5.25 4.24 131.67%
EPS 0.52 0.48 0.50 0.30 0.58 0.51 0.46 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.154 0.1383 0.1227 0.1071 0.1007 0.0942 49.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.15 0.235 0.27 0.365 0.21 0.27 0.325 -
P/RPS 0.98 1.44 1.34 1.70 1.80 3.21 4.56 -64.22%
P/EPS 28.09 43.27 44.14 87.35 23.30 33.06 42.43 -24.09%
EY 3.56 2.31 2.27 1.14 4.29 3.02 2.36 31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.36 1.58 2.16 1.27 1.68 2.05 -44.48%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 23/02/22 26/11/21 25/08/21 19/05/21 24/02/21 -
Price 0.18 0.19 0.25 0.335 0.365 0.24 0.33 -
P/RPS 1.18 1.16 1.24 1.56 3.14 2.86 4.63 -59.90%
P/EPS 33.71 34.98 40.87 80.17 40.50 29.39 43.08 -15.12%
EY 2.97 2.86 2.45 1.25 2.47 3.40 2.32 17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 1.46 1.98 2.21 1.49 2.08 -37.89%

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