[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 80.04%
YoY- -123.61%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 19,638 14,911 9,979 5,044 15,551 12,011 8,491 74.97%
PBT -26,095 -5,069 -2,229 -984 -5,209 -3,274 -1,497 573.46%
Tax -66 -109 -63 -26 122 -174 -158 -44.14%
NP -26,161 -5,178 -2,292 -1,010 -5,087 -3,448 -1,655 530.91%
-
NP to SH -28,686 -4,919 -2,170 -966 -4,839 -3,270 -1,485 621.23%
-
Tax Rate - - - - - - - -
Total Cost 45,799 20,089 12,271 6,054 20,638 15,459 10,146 173.38%
-
Net Worth 95,542 116,421 116,565 114,971 113,026 111,886 115,852 -12.06%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 95,542 116,421 116,565 114,971 113,026 111,886 115,852 -12.06%
NOSH 661,458 629,132 619,132 619,132 619,132 616,532 560,484 11.68%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -133.22% -34.73% -22.97% -20.02% -32.71% -28.71% -19.49% -
ROE -30.02% -4.23% -1.86% -0.84% -4.28% -2.92% -1.28% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.15 2.39 1.64 0.85 2.69 2.13 1.51 63.33%
EPS -4.60 -0.79 -0.36 -0.16 -0.84 -0.58 -0.26 580.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1868 0.192 0.1941 0.1957 0.1987 0.2067 -18.08%
Adjusted Per Share Value based on latest NOSH - 619,132
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.70 1.29 0.86 0.44 1.35 1.04 0.74 74.19%
EPS -2.48 -0.43 -0.19 -0.08 -0.42 -0.28 -0.13 615.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.1008 0.1009 0.0996 0.0979 0.0969 0.1003 -12.08%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.105 0.105 0.19 0.15 0.20 0.23 0.125 -
P/RPS 3.33 4.39 11.56 17.61 7.43 10.78 8.25 -45.41%
P/EPS -2.28 -13.30 -53.16 -91.98 -23.87 -39.61 -47.18 -86.75%
EY -43.84 -7.52 -1.88 -1.09 -4.19 -2.52 -2.12 654.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.99 0.77 1.02 1.16 0.60 8.71%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 19/02/20 27/11/19 30/08/19 23/05/19 28/02/19 -
Price 0.17 0.12 0.185 0.165 0.175 0.20 0.155 -
P/RPS 5.40 5.02 11.26 19.38 6.50 9.38 10.23 -34.71%
P/EPS -3.69 -15.20 -51.76 -101.17 -20.89 -34.44 -58.50 -84.18%
EY -27.07 -6.58 -1.93 -0.99 -4.79 -2.90 -1.71 531.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.64 0.96 0.85 0.89 1.01 0.75 29.90%

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