[SCOPE] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -24.64%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 10,783 4,727 4,932 4,935 5,044 3,540 3,520 110.49%
PBT 1,070 -21,026 -2,840 -1,245 -984 -1,935 -1,777 -
Tax -123 43 -46 -37 -26 296 -16 288.06%
NP 947 -20,983 -2,886 -1,282 -1,010 -1,639 -1,793 -
-
NP to SH 956 -23,767 -2,749 -1,204 -966 -1,569 -1,785 -
-
Tax Rate 11.50% - - - - - - -
Total Cost 9,836 25,710 7,818 6,217 6,054 5,179 5,313 50.60%
-
Net Worth 100,288 95,542 116,421 116,565 114,971 113,026 111,886 -7.01%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 100,288 95,542 116,421 116,565 114,971 113,026 111,886 -7.01%
NOSH 699,195 661,458 629,132 619,132 619,132 619,132 616,532 8.72%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.78% -443.90% -58.52% -25.98% -20.02% -46.30% -50.94% -
ROE 0.95% -24.88% -2.36% -1.03% -0.84% -1.39% -1.60% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.66 0.76 0.79 0.81 0.85 0.61 0.63 90.43%
EPS 0.15 -3.81 -0.44 -0.20 -0.16 -0.27 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1544 0.1533 0.1868 0.192 0.1941 0.1957 0.1987 -15.43%
Adjusted Per Share Value based on latest NOSH - 619,132
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.93 0.41 0.43 0.43 0.44 0.31 0.30 112.16%
EPS 0.08 -2.06 -0.24 -0.10 -0.08 -0.14 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.0828 0.1009 0.101 0.0996 0.0979 0.0969 -6.98%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.225 0.105 0.105 0.19 0.15 0.20 0.23 -
P/RPS 13.55 13.84 13.27 23.37 17.61 32.63 36.79 -48.52%
P/EPS 152.87 -2.75 -23.81 -95.81 -91.98 -73.62 -72.56 -
EY 0.65 -36.32 -4.20 -1.04 -1.09 -1.36 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.68 0.56 0.99 0.77 1.02 1.16 16.52%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 21/05/20 19/02/20 27/11/19 30/08/19 23/05/19 -
Price 0.265 0.17 0.12 0.185 0.165 0.175 0.20 -
P/RPS 15.96 22.41 15.16 22.76 19.38 28.55 31.99 -37.01%
P/EPS 180.05 -4.46 -27.21 -93.29 -101.17 -64.42 -63.09 -
EY 0.56 -22.43 -3.68 -1.07 -0.99 -1.55 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.11 0.64 0.96 0.85 0.89 1.01 42.46%

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