[SCOPE] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 46.71%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 89,067 47,082 172,060 126,317 94,411 44,861 87,188 1.42%
PBT 6,461 4,663 7,692 5,451 3,758 1,165 7,876 -12.33%
Tax -304 -220 -831 -583 -386 -71 -440 -21.79%
NP 6,157 4,443 6,861 4,868 3,372 1,094 7,436 -11.79%
-
NP to SH 5,779 4,338 6,008 4,193 2,858 874 6,749 -9.80%
-
Tax Rate 4.71% 4.72% 10.80% 10.70% 10.27% 6.09% 5.59% -
Total Cost 82,910 42,639 165,199 121,449 91,039 43,767 79,752 2.61%
-
Net Worth 210,660 209,737 199,165 177,768 159,710 141,643 123,640 42.51%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 210,660 209,737 199,165 177,768 159,710 141,643 123,640 42.51%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.91% 9.44% 3.99% 3.85% 3.57% 2.44% 8.53% -
ROE 2.74% 2.07% 3.02% 2.36% 1.79% 0.62% 5.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.72 4.08 15.29 12.27 10.10 5.36 11.64 -23.89%
EPS 0.50 0.38 0.53 0.41 0.31 0.10 0.90 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1818 0.177 0.1727 0.1709 0.1693 0.1651 6.92%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.72 4.08 14.90 10.94 8.18 3.89 7.55 1.49%
EPS 0.50 0.38 0.52 0.36 0.25 0.08 0.58 -9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1817 0.1725 0.154 0.1383 0.1227 0.1071 42.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.15 0.15 0.235 0.27 0.365 0.21 -
P/RPS 2.40 3.68 0.98 1.92 2.67 6.81 1.80 21.07%
P/EPS 36.93 39.89 28.09 57.69 88.29 349.40 23.30 35.82%
EY 2.71 2.51 3.56 1.73 1.13 0.29 4.29 -26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.85 1.36 1.58 2.16 1.27 -14.12%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 26/08/22 25/05/22 23/02/22 26/11/21 25/08/21 -
Price 0.19 0.18 0.18 0.19 0.25 0.335 0.365 -
P/RPS 2.46 4.41 1.18 1.55 2.47 6.25 3.14 -14.97%
P/EPS 37.93 47.87 33.71 46.64 81.75 320.68 40.50 -4.26%
EY 2.64 2.09 2.97 2.14 1.22 0.31 2.47 4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.02 1.10 1.46 1.98 2.21 -39.41%

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