[SCOPE] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 1099.51%
YoY- -43.04%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 157,828 168,605 163,146 160,576 173,792 171,292 178,134 -7.75%
PBT -46,478 5,314 6,764 11,636 1,716 8,702 12,922 -
Tax 2,136 -894 -874 -876 -371 -488 -608 -
NP -44,342 4,420 5,890 10,760 1,345 8,214 12,314 -
-
NP to SH -36,538 3,665 5,116 9,884 824 7,397 11,558 -
-
Tax Rate - 16.82% 12.92% 7.53% 21.62% 5.61% 4.71% -
Total Cost 202,170 164,185 157,256 149,816 172,447 163,077 165,820 14.14%
-
Net Worth 161,615 207,791 207,661 207,661 207,891 210,083 210,660 -16.20%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 161,615 207,791 207,661 207,661 207,891 210,083 210,660 -16.20%
NOSH 1,154,399 1,154,399 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 0.04%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -28.10% 2.62% 3.61% 6.70% 0.77% 4.80% 6.91% -
ROE -22.61% 1.76% 2.46% 4.76% 0.40% 3.52% 5.49% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.67 14.61 14.14 13.92 15.06 14.85 15.44 -7.80%
EPS -3.17 0.32 0.44 0.84 0.07 0.64 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.18 0.18 0.1802 0.1821 0.1826 -16.24%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.67 14.60 14.13 13.91 15.05 14.83 15.43 -7.76%
EPS -3.16 0.32 0.44 0.86 0.07 0.64 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1799 0.1798 0.1798 0.18 0.1819 0.1824 -16.18%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.155 0.125 0.135 0.155 0.13 0.155 0.185 -
P/RPS 1.13 0.86 0.95 1.11 0.86 1.04 1.20 -3.93%
P/EPS -4.90 39.37 30.44 18.09 182.01 24.17 18.47 -
EY -20.42 2.54 3.28 5.53 0.55 4.14 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.69 0.75 0.86 0.72 0.85 1.01 6.50%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 15/05/24 21/02/24 29/11/23 29/08/23 24/05/23 21/02/23 -
Price 0.12 0.125 0.13 0.14 0.135 0.15 0.19 -
P/RPS 0.88 0.86 0.92 1.01 0.90 1.01 1.23 -20.02%
P/EPS -3.79 39.37 29.32 16.34 189.01 23.39 18.97 -
EY -26.38 2.54 3.41 6.12 0.53 4.27 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.72 0.78 0.75 0.82 1.04 -11.91%

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