[SCOPE] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 29.91%
YoY- 109.8%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 31,906 49,550 44,861 41,716 21,006 13,683 10,783 106.24%
PBT 1,693 2,593 1,165 3,069 2,040 1,697 1,070 35.82%
Tax -197 -315 -71 -171 -85 -61 -123 36.93%
NP 1,496 2,278 1,094 2,898 1,955 1,636 947 35.67%
-
NP to SH 1,335 1,984 874 2,328 1,792 1,673 956 24.95%
-
Tax Rate 11.64% 12.15% 6.09% 5.57% 4.17% 3.59% 11.50% -
Total Cost 30,410 47,272 43,767 38,818 19,051 12,047 9,836 112.37%
-
Net Worth 177,768 159,710 141,643 123,640 116,219 108,723 100,288 46.51%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 177,768 159,710 141,643 123,640 116,219 108,723 100,288 46.51%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 769,115 769,115 699,195 39.67%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.69% 4.60% 2.44% 6.95% 9.31% 11.96% 8.78% -
ROE 0.75% 1.24% 0.62% 1.88% 1.54% 1.54% 0.95% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.10 5.30 5.36 5.57 2.91 1.99 1.66 51.70%
EPS 0.13 0.21 0.10 0.31 0.25 0.24 0.15 -9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.1709 0.1693 0.1651 0.161 0.1584 0.1544 7.76%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.76 4.29 3.88 3.61 1.82 1.18 0.93 106.65%
EPS 0.12 0.17 0.08 0.20 0.16 0.14 0.08 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1383 0.1227 0.1071 0.1006 0.0942 0.0868 46.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.235 0.27 0.365 0.21 0.27 0.325 0.225 -
P/RPS 7.58 5.09 6.81 3.77 9.28 16.30 13.55 -32.13%
P/EPS 181.20 127.18 349.40 67.55 108.76 133.34 152.87 12.01%
EY 0.55 0.79 0.29 1.48 0.92 0.75 0.65 -10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.58 2.16 1.27 1.68 2.05 1.46 -4.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 26/11/21 25/08/21 19/05/21 24/02/21 26/11/20 -
Price 0.19 0.25 0.335 0.365 0.24 0.33 0.265 -
P/RPS 6.13 4.72 6.25 6.55 8.25 16.55 15.96 -47.19%
P/EPS 146.50 117.76 320.68 117.41 96.68 135.39 180.05 -12.85%
EY 0.68 0.85 0.31 0.85 1.03 0.74 0.56 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.46 1.98 2.21 1.49 2.08 1.72 -25.79%

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