[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 37.5%
YoY- 221.15%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 179,444 87,188 60,629 48,932 43,132 19,638 19,881 332.92%
PBT 4,660 7,876 6,409 5,534 4,280 -26,095 -6,758 -
Tax -284 -440 -358 -368 -492 -66 -145 56.47%
NP 4,376 7,436 6,050 5,166 3,788 -26,161 -6,904 -
-
NP to SH 3,496 6,749 5,894 5,258 3,824 -28,686 -6,558 -
-
Tax Rate 6.09% 5.59% 5.59% 6.65% 11.50% - - -
Total Cost 175,068 79,752 54,578 43,766 39,344 45,799 26,785 249.17%
-
Net Worth 141,643 123,640 116,219 108,723 100,288 95,542 116,421 13.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 141,643 123,640 116,219 108,723 100,288 95,542 116,421 13.95%
NOSH 1,153,672 1,153,672 769,115 769,115 699,195 661,458 629,132 49.76%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.44% 8.53% 9.98% 10.56% 8.78% -133.22% -34.73% -
ROE 2.47% 5.46% 5.07% 4.84% 3.81% -30.02% -5.63% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.45 11.64 8.40 7.13 6.64 3.15 3.19 255.83%
EPS 0.40 0.90 0.81 0.76 0.60 -4.60 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1651 0.161 0.1584 0.1544 0.1533 0.1868 -6.34%
Adjusted Per Share Value based on latest NOSH - 769,115
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.54 7.55 5.25 4.24 3.74 1.70 1.72 333.21%
EPS 0.30 0.58 0.51 0.46 0.33 -2.48 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1071 0.1007 0.0942 0.0869 0.0828 0.1009 13.91%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.365 0.21 0.27 0.325 0.225 0.105 0.105 -
P/RPS 1.70 1.80 3.21 4.56 3.39 3.33 3.29 -35.58%
P/EPS 87.35 23.30 33.06 42.43 38.22 -2.28 -9.98 -
EY 1.14 4.29 3.02 2.36 2.62 -43.84 -10.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.27 1.68 2.05 1.46 0.68 0.56 145.74%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 25/08/21 19/05/21 24/02/21 26/11/20 26/08/20 21/05/20 -
Price 0.335 0.365 0.24 0.33 0.265 0.17 0.12 -
P/RPS 1.56 3.14 2.86 4.63 3.99 5.40 3.76 -44.34%
P/EPS 80.17 40.50 29.39 43.08 45.01 -3.69 -11.40 -
EY 1.25 2.47 3.40 2.32 2.22 -27.07 -8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.21 1.49 2.08 1.72 1.11 0.64 112.17%

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