[SCOPE] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 43.29%
YoY- -10.98%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 128,469 89,067 47,082 172,060 126,317 94,411 44,861 101.78%
PBT 6,527 6,461 4,663 7,692 5,451 3,758 1,165 215.77%
Tax -366 -304 -220 -831 -583 -386 -71 198.70%
NP 6,161 6,157 4,443 6,861 4,868 3,372 1,094 216.86%
-
NP to SH 5,548 5,779 4,338 6,008 4,193 2,858 874 243.21%
-
Tax Rate 5.61% 4.71% 4.72% 10.80% 10.70% 10.27% 6.09% -
Total Cost 122,308 82,910 42,639 165,199 121,449 91,039 43,767 98.52%
-
Net Worth 210,083 210,660 209,737 199,165 177,768 159,710 141,643 30.08%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 210,083 210,660 209,737 199,165 177,768 159,710 141,643 30.08%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.80% 6.91% 9.44% 3.99% 3.85% 3.57% 2.44% -
ROE 2.64% 2.74% 2.07% 3.02% 2.36% 1.79% 0.62% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.14 7.72 4.08 15.29 12.27 10.10 5.36 62.93%
EPS 0.48 0.50 0.38 0.53 0.41 0.31 0.10 184.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1826 0.1818 0.177 0.1727 0.1709 0.1693 4.98%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.13 7.72 4.08 14.90 10.94 8.18 3.89 101.67%
EPS 0.48 0.50 0.38 0.52 0.36 0.25 0.08 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.1825 0.1817 0.1725 0.154 0.1383 0.1227 30.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.155 0.185 0.15 0.15 0.235 0.27 0.365 -
P/RPS 1.39 2.40 3.68 0.98 1.92 2.67 6.81 -65.36%
P/EPS 32.23 36.93 39.89 28.09 57.69 88.29 349.40 -79.61%
EY 3.10 2.71 2.51 3.56 1.73 1.13 0.29 385.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 0.83 0.85 1.36 1.58 2.16 -46.33%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 21/02/23 29/11/22 26/08/22 25/05/22 23/02/22 26/11/21 -
Price 0.15 0.19 0.18 0.18 0.19 0.25 0.335 -
P/RPS 1.35 2.46 4.41 1.18 1.55 2.47 6.25 -64.03%
P/EPS 31.19 37.93 47.87 33.71 46.64 81.75 320.68 -78.88%
EY 3.21 2.64 2.09 2.97 2.14 1.22 0.31 375.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 0.99 1.02 1.10 1.46 1.98 -44.46%

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