[SCOPE] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -33.39%
YoY- 102.2%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 160,576 173,792 171,292 178,134 188,328 172,060 168,422 -3.12%
PBT 11,636 1,716 8,702 12,922 18,652 7,692 7,268 36.81%
Tax -876 -371 -488 -608 -880 -831 -777 8.31%
NP 10,760 1,345 8,214 12,314 17,772 6,861 6,490 40.03%
-
NP to SH 9,884 824 7,397 11,558 17,352 6,008 5,590 46.17%
-
Tax Rate 7.53% 21.62% 5.61% 4.71% 4.72% 10.80% 10.69% -
Total Cost 149,816 172,447 163,077 165,820 170,556 165,199 161,932 -5.04%
-
Net Worth 207,661 207,891 210,083 210,660 209,737 199,165 177,768 10.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 207,661 207,891 210,083 210,660 209,737 199,165 177,768 10.90%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.70% 0.77% 4.80% 6.91% 9.44% 3.99% 3.85% -
ROE 4.76% 0.40% 3.52% 5.49% 8.27% 3.02% 3.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.92 15.06 14.85 15.44 16.32 15.29 16.36 -10.19%
EPS 0.84 0.07 0.64 1.00 1.52 0.53 0.55 32.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1802 0.1821 0.1826 0.1818 0.177 0.1727 2.79%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.91 15.05 14.84 15.43 16.31 14.90 14.59 -3.12%
EPS 0.86 0.07 0.64 1.00 1.50 0.52 0.48 47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1801 0.182 0.1825 0.1817 0.1725 0.154 10.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.155 0.13 0.155 0.185 0.15 0.15 0.235 -
P/RPS 1.11 0.86 1.04 1.20 0.92 0.98 1.44 -15.91%
P/EPS 18.09 182.01 24.17 18.47 9.97 28.09 43.27 -44.05%
EY 5.53 0.55 4.14 5.42 10.03 3.56 2.31 78.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.85 1.01 0.83 0.85 1.36 -26.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 24/05/23 21/02/23 29/11/22 26/08/22 25/05/22 -
Price 0.14 0.135 0.15 0.19 0.18 0.18 0.19 -
P/RPS 1.01 0.90 1.01 1.23 1.10 1.18 1.16 -8.81%
P/EPS 16.34 189.01 23.39 18.97 11.97 33.71 34.98 -39.76%
EY 6.12 0.53 4.27 5.27 8.36 2.97 2.86 65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.82 1.04 0.99 1.02 1.10 -20.46%

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