[SCOPE] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 68.16%
YoY- 189.88%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 94,411 44,861 87,188 45,472 24,466 10,783 19,638 184.03%
PBT 3,758 1,165 7,876 4,807 2,767 1,070 -26,095 -
Tax -386 -71 -440 -269 -184 -123 -66 223.56%
NP 3,372 1,094 7,436 4,538 2,583 947 -26,161 -
-
NP to SH 2,858 874 6,749 4,421 2,629 956 -28,686 -
-
Tax Rate 10.27% 6.09% 5.59% 5.60% 6.65% 11.50% - -
Total Cost 91,039 43,767 79,752 40,934 21,883 9,836 45,799 57.89%
-
Net Worth 159,710 141,643 123,640 116,219 108,723 100,288 95,542 40.71%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 159,710 141,643 123,640 116,219 108,723 100,288 95,542 40.71%
NOSH 1,153,672 1,153,672 1,153,672 769,115 769,115 699,195 661,458 44.74%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.57% 2.44% 8.53% 9.98% 10.56% 8.78% -133.22% -
ROE 1.79% 0.62% 5.46% 3.80% 2.42% 0.95% -30.02% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.10 5.36 11.64 6.30 3.56 1.66 3.15 116.97%
EPS 0.31 0.10 0.90 0.61 0.38 0.15 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1693 0.1651 0.161 0.1584 0.1544 0.1533 7.49%
Adjusted Per Share Value based on latest NOSH - 769,115
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.18 3.89 7.55 3.94 2.12 0.93 1.70 184.20%
EPS 0.25 0.08 0.58 0.38 0.23 0.08 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.1227 0.1071 0.1007 0.0942 0.0869 0.0828 40.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.27 0.365 0.21 0.27 0.325 0.225 0.105 -
P/RPS 2.67 6.81 1.80 4.29 9.12 13.55 3.33 -13.65%
P/EPS 88.29 349.40 23.30 44.09 84.85 152.87 -2.28 -
EY 1.13 0.29 4.29 2.27 1.18 0.65 -43.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.16 1.27 1.68 2.05 1.46 0.68 75.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 25/08/21 19/05/21 24/02/21 26/11/20 26/08/20 -
Price 0.25 0.335 0.365 0.24 0.33 0.265 0.17 -
P/RPS 2.47 6.25 3.14 3.81 9.26 15.96 5.40 -40.54%
P/EPS 81.75 320.68 40.50 39.19 86.16 180.05 -3.69 -
EY 1.22 0.31 2.47 2.55 1.16 0.56 -27.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.98 2.21 1.49 2.08 1.72 1.11 19.98%

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