[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -46.8%
YoY- -377.12%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 19,958 20,176 15,551 16,014 16,982 18,600 22,291 -7.08%
PBT -4,458 -3,936 -5,209 -4,365 -2,994 -2,136 1,816 -
Tax -126 -104 122 -232 -316 -188 -15 311.62%
NP -4,584 -4,040 -5,087 -4,597 -3,310 -2,324 1,801 -
-
NP to SH -4,340 -3,864 -4,839 -4,360 -2,970 -1,728 1,460 -
-
Tax Rate - - - - - - 0.83% -
Total Cost 24,542 24,216 20,638 20,611 20,292 20,924 20,490 12.74%
-
Net Worth 116,565 114,971 113,026 111,886 115,852 116,973 117,253 -0.39%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - 2,802 -
Div Payout % - - - - - - 191.95% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 116,565 114,971 113,026 111,886 115,852 116,973 117,253 -0.39%
NOSH 619,132 619,132 619,132 616,532 560,484 560,484 560,484 6.84%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -22.97% -20.02% -32.71% -28.71% -19.49% -12.49% 8.08% -
ROE -3.72% -3.36% -4.28% -3.90% -2.56% -1.48% 1.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.29 3.41 2.69 2.84 3.03 3.32 3.98 -11.88%
EPS -0.72 -0.64 -0.84 -0.77 -0.52 -0.32 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.192 0.1941 0.1957 0.1987 0.2067 0.2087 0.2092 -5.54%
Adjusted Per Share Value based on latest NOSH - 616,532
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.73 1.75 1.35 1.39 1.47 1.61 1.93 -7.01%
EPS -0.38 -0.33 -0.42 -0.38 -0.26 -0.15 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.1009 0.0996 0.0979 0.0969 0.1003 0.1013 0.1015 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.19 0.15 0.20 0.23 0.125 0.145 0.135 -
P/RPS 5.78 4.40 7.43 8.09 4.13 4.37 3.39 42.58%
P/EPS -26.58 -22.99 -23.87 -29.70 -23.59 -47.03 51.83 -
EY -3.76 -4.35 -4.19 -3.37 -4.24 -2.13 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.99 0.77 1.02 1.16 0.60 0.69 0.65 32.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 27/11/19 30/08/19 23/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.185 0.165 0.175 0.20 0.155 0.13 0.15 -
P/RPS 5.63 4.84 6.50 7.03 5.12 3.92 3.77 30.55%
P/EPS -25.88 -25.29 -20.89 -25.83 -29.25 -42.17 57.58 -
EY -3.86 -3.95 -4.79 -3.87 -3.42 -2.37 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.96 0.85 0.89 1.01 0.75 0.62 0.72 21.07%

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