[SCOPE] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -126.68%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 24,466 10,783 19,638 14,911 9,979 5,044 15,551 35.08%
PBT 2,767 1,070 -26,095 -5,069 -2,229 -984 -5,209 -
Tax -184 -123 -66 -109 -63 -26 122 -
NP 2,583 947 -26,161 -5,178 -2,292 -1,010 -5,087 -
-
NP to SH 2,629 956 -28,686 -4,919 -2,170 -966 -4,839 -
-
Tax Rate 6.65% 11.50% - - - - - -
Total Cost 21,883 9,836 45,799 20,089 12,271 6,054 20,638 3.96%
-
Net Worth 108,723 100,288 95,542 116,421 116,565 114,971 113,026 -2.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 108,723 100,288 95,542 116,421 116,565 114,971 113,026 -2.54%
NOSH 769,115 699,195 661,458 629,132 619,132 619,132 619,132 15.48%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.56% 8.78% -133.22% -34.73% -22.97% -20.02% -32.71% -
ROE 2.42% 0.95% -30.02% -4.23% -1.86% -0.84% -4.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.56 1.66 3.15 2.39 1.64 0.85 2.69 20.43%
EPS 0.38 0.15 -4.60 -0.79 -0.36 -0.16 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1544 0.1533 0.1868 0.192 0.1941 0.1957 -13.09%
Adjusted Per Share Value based on latest NOSH - 629,132
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.12 0.93 1.70 1.29 0.86 0.44 1.35 34.91%
EPS 0.23 0.08 -2.48 -0.43 -0.19 -0.08 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.0869 0.0828 0.1009 0.101 0.0996 0.0979 -2.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.325 0.225 0.105 0.105 0.19 0.15 0.20 -
P/RPS 9.12 13.55 3.33 4.39 11.56 17.61 7.43 14.56%
P/EPS 84.85 152.87 -2.28 -13.30 -53.16 -91.98 -23.87 -
EY 1.18 0.65 -43.84 -7.52 -1.88 -1.09 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.46 0.68 0.56 0.99 0.77 1.02 58.92%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 26/08/20 21/05/20 19/02/20 27/11/19 30/08/19 -
Price 0.33 0.265 0.17 0.12 0.185 0.165 0.175 -
P/RPS 9.26 15.96 5.40 5.02 11.26 19.38 6.50 26.47%
P/EPS 86.16 180.05 -3.69 -15.20 -51.76 -101.17 -20.89 -
EY 1.16 0.56 -27.07 -6.58 -1.93 -0.99 -4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.72 1.11 0.64 0.96 0.85 0.89 75.65%

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