[SCOPE] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -2.19%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 178,134 188,328 172,060 168,422 188,822 179,444 87,188 60.80%
PBT 12,922 18,652 7,692 7,268 7,516 4,660 7,876 38.98%
Tax -608 -880 -831 -777 -772 -284 -440 23.98%
NP 12,314 17,772 6,861 6,490 6,744 4,376 7,436 39.84%
-
NP to SH 11,558 17,352 6,008 5,590 5,716 3,496 6,749 43.00%
-
Tax Rate 4.71% 4.72% 10.80% 10.69% 10.27% 6.09% 5.59% -
Total Cost 165,820 170,556 165,199 161,932 182,078 175,068 79,752 62.68%
-
Net Worth 210,660 209,737 199,165 177,768 159,710 141,643 123,640 42.51%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 210,660 209,737 199,165 177,768 159,710 141,643 123,640 42.51%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.91% 9.44% 3.99% 3.85% 3.57% 2.44% 8.53% -
ROE 5.49% 8.27% 3.02% 3.14% 3.58% 2.47% 5.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.44 16.32 15.29 16.36 20.21 21.45 11.64 20.66%
EPS 1.00 1.52 0.53 0.55 0.62 0.40 0.90 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1818 0.177 0.1727 0.1709 0.1693 0.1651 6.92%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.43 16.31 14.90 14.59 16.36 15.54 7.55 60.83%
EPS 1.00 1.50 0.52 0.48 0.50 0.30 0.58 43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1817 0.1725 0.154 0.1383 0.1227 0.1071 42.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.15 0.15 0.235 0.27 0.365 0.21 -
P/RPS 1.20 0.92 0.98 1.44 1.34 1.70 1.80 -23.62%
P/EPS 18.47 9.97 28.09 43.27 44.14 87.35 23.30 -14.31%
EY 5.42 10.03 3.56 2.31 2.27 1.14 4.29 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.85 1.36 1.58 2.16 1.27 -14.12%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 26/08/22 25/05/22 23/02/22 26/11/21 25/08/21 -
Price 0.19 0.18 0.18 0.19 0.25 0.335 0.365 -
P/RPS 1.23 1.10 1.18 1.16 1.24 1.56 3.14 -46.37%
P/EPS 18.97 11.97 33.71 34.98 40.87 80.17 40.50 -39.60%
EY 5.27 8.36 2.97 2.86 2.45 1.25 2.47 65.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.02 1.10 1.46 1.98 2.21 -39.41%

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