[SCOPE] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 127.0%
YoY- 18.59%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 47,082 45,743 31,906 49,550 44,861 41,716 21,006 71.18%
PBT 4,663 2,241 1,693 2,593 1,165 3,069 2,040 73.43%
Tax -220 -248 -197 -315 -71 -171 -85 88.40%
NP 4,443 1,993 1,496 2,278 1,094 2,898 1,955 72.77%
-
NP to SH 4,338 1,815 1,335 1,984 874 2,328 1,792 80.19%
-
Tax Rate 4.72% 11.07% 11.64% 12.15% 6.09% 5.57% 4.17% -
Total Cost 42,639 43,750 30,410 47,272 43,767 38,818 19,051 71.01%
-
Net Worth 209,737 199,165 177,768 159,710 141,643 123,640 116,219 48.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 209,737 199,165 177,768 159,710 141,643 123,640 116,219 48.17%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 769,115 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.44% 4.36% 4.69% 4.60% 2.44% 6.95% 9.31% -
ROE 2.07% 0.91% 0.75% 1.24% 0.62% 1.88% 1.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.08 4.07 3.10 5.30 5.36 5.57 2.91 25.24%
EPS 0.38 0.16 0.13 0.21 0.10 0.31 0.25 32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.177 0.1727 0.1709 0.1693 0.1651 0.161 8.42%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.08 3.96 2.76 4.29 3.89 3.61 1.82 71.20%
EPS 0.38 0.16 0.12 0.17 0.08 0.20 0.16 77.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1725 0.154 0.1383 0.1227 0.1071 0.1007 48.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.15 0.15 0.235 0.27 0.365 0.21 0.27 -
P/RPS 3.68 3.69 7.58 5.09 6.81 3.77 9.28 -45.99%
P/EPS 39.89 92.99 181.20 127.18 349.40 67.55 108.76 -48.73%
EY 2.51 1.08 0.55 0.79 0.29 1.48 0.92 95.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.36 1.58 2.16 1.27 1.68 -37.47%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 25/05/22 23/02/22 26/11/21 25/08/21 19/05/21 -
Price 0.18 0.18 0.19 0.25 0.335 0.365 0.24 -
P/RPS 4.41 4.43 6.13 4.72 6.25 6.55 8.25 -34.10%
P/EPS 47.87 111.59 146.50 117.76 320.68 117.41 96.68 -37.38%
EY 2.09 0.90 0.68 0.85 0.31 0.85 1.03 60.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 1.10 1.46 1.98 2.21 1.49 -23.83%

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