[SCOPE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -87.05%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 172,060 126,317 94,411 44,861 87,188 45,472 24,466 268.38%
PBT 7,692 5,451 3,758 1,165 7,876 4,807 2,767 98.07%
Tax -831 -583 -386 -71 -440 -269 -184 173.98%
NP 6,861 4,868 3,372 1,094 7,436 4,538 2,583 92.14%
-
NP to SH 6,008 4,193 2,858 874 6,749 4,421 2,629 73.76%
-
Tax Rate 10.80% 10.70% 10.27% 6.09% 5.59% 5.60% 6.65% -
Total Cost 165,199 121,449 91,039 43,767 79,752 40,934 21,883 286.25%
-
Net Worth 199,165 177,768 159,710 141,643 123,640 116,219 108,723 49.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 199,165 177,768 159,710 141,643 123,640 116,219 108,723 49.87%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 769,115 769,115 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.99% 3.85% 3.57% 2.44% 8.53% 9.98% 10.56% -
ROE 3.02% 2.36% 1.79% 0.62% 5.46% 3.80% 2.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.29 12.27 10.10 5.36 11.64 6.30 3.56 164.92%
EPS 0.53 0.41 0.31 0.10 0.90 0.61 0.38 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.1727 0.1709 0.1693 0.1651 0.161 0.1584 7.70%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.25 11.20 8.37 3.98 7.73 4.03 2.17 268.20%
EPS 0.53 0.37 0.25 0.08 0.60 0.39 0.23 74.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1576 0.1416 0.1256 0.1096 0.103 0.0964 49.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.15 0.235 0.27 0.365 0.21 0.27 0.325 -
P/RPS 0.98 1.92 2.67 6.81 1.80 4.29 9.12 -77.48%
P/EPS 28.09 57.69 88.29 349.40 23.30 44.09 84.85 -52.24%
EY 3.56 1.73 1.13 0.29 4.29 2.27 1.18 109.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.36 1.58 2.16 1.27 1.68 2.05 -44.48%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 23/02/22 26/11/21 25/08/21 19/05/21 24/02/21 -
Price 0.18 0.19 0.25 0.335 0.365 0.24 0.33 -
P/RPS 1.18 1.55 2.47 6.25 3.14 3.81 9.26 -74.77%
P/EPS 33.71 46.64 81.75 320.68 40.50 39.19 86.16 -46.59%
EY 2.97 2.14 1.22 0.31 2.47 2.55 1.16 87.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 1.46 1.98 2.21 1.49 2.08 -37.89%

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