[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 103.33%
YoY- 198.96%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 87,188 45,472 24,466 10,783 19,638 14,911 9,979 324.76%
PBT 7,876 4,807 2,767 1,070 -26,095 -5,069 -2,229 -
Tax -440 -269 -184 -123 -66 -109 -63 265.81%
NP 7,436 4,538 2,583 947 -26,161 -5,178 -2,292 -
-
NP to SH 6,749 4,421 2,629 956 -28,686 -4,919 -2,170 -
-
Tax Rate 5.59% 5.60% 6.65% 11.50% - - - -
Total Cost 79,752 40,934 21,883 9,836 45,799 20,089 12,271 248.66%
-
Net Worth 123,640 116,219 108,723 100,288 95,542 116,421 116,565 4.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 123,640 116,219 108,723 100,288 95,542 116,421 116,565 4.01%
NOSH 1,153,672 769,115 769,115 699,195 661,458 629,132 619,132 51.48%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.53% 9.98% 10.56% 8.78% -133.22% -34.73% -22.97% -
ROE 5.46% 3.80% 2.42% 0.95% -30.02% -4.23% -1.86% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.64 6.30 3.56 1.66 3.15 2.39 1.64 269.76%
EPS 0.90 0.61 0.38 0.15 -4.60 -0.79 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1651 0.161 0.1584 0.1544 0.1533 0.1868 0.192 -9.58%
Adjusted Per Share Value based on latest NOSH - 699,195
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.55 3.94 2.12 0.93 1.70 1.29 0.86 326.12%
EPS 0.58 0.38 0.23 0.08 -2.48 -0.43 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1071 0.1006 0.0942 0.0868 0.0827 0.1008 0.1009 4.05%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.21 0.27 0.325 0.225 0.105 0.105 0.19 -
P/RPS 1.80 4.29 9.12 13.55 3.33 4.39 11.56 -71.08%
P/EPS 23.30 44.09 84.85 152.87 -2.28 -13.30 -53.16 -
EY 4.29 2.27 1.18 0.65 -43.84 -7.52 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.68 2.05 1.46 0.68 0.56 0.99 18.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 19/05/21 24/02/21 26/11/20 26/08/20 21/05/20 19/02/20 -
Price 0.365 0.24 0.33 0.265 0.17 0.12 0.185 -
P/RPS 3.14 3.81 9.26 15.96 5.40 5.02 11.26 -57.34%
P/EPS 40.50 39.19 86.16 180.05 -3.69 -15.20 -51.76 -
EY 2.47 2.55 1.16 0.56 -27.07 -6.58 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.49 2.08 1.72 1.11 0.64 0.96 74.43%

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