[SCOPE] QoQ TTM 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- -2.81%
YoY- -346.2%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 25,377 19,638 18,451 17,039 15,945 15,551 16,871 31.18%
PBT -24,041 -26,095 -7,004 -5,941 -5,659 -5,209 -3,296 274.74%
Tax -163 -66 187 217 143 122 147 -
NP -24,204 -26,161 -6,817 -5,724 -5,516 -5,087 -3,149 288.02%
-
NP to SH -26,764 -28,686 -6,488 -5,524 -5,373 -4,839 -2,990 329.39%
-
Tax Rate - - - - - - - -
Total Cost 49,581 45,799 25,268 22,763 21,461 20,638 20,020 82.74%
-
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 -95.38% -133.22% -36.95% -33.59% -34.59% -32.71% -18.67% -
ROE -26.69% -30.02% -5.57% -4.74% -4.67% -4.28% -2.67% -
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 3.91 3.15 2.96 2.81 2.69 2.69 3.00 19.25%
EPS -4.12 -4.60 -1.04 -0.91 -0.91 -0.84 -0.53 290.95%
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 2.20 1.70 1.60 1.48 1.38 1.35 1.46 31.33%
EPS -2.32 -2.48 -0.56 -0.48 -0.47 -0.42 -0.26 328.49%
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 5.76 3.33 3.55 6.77 5.57 7.43 7.68 -17.40%
P/EPS -5.46 -2.28 -10.09 -20.88 -16.54 -23.87 -43.32 -74.76%
EY -18.31 -43.84 -9.91 -4.79 -6.05 -4.19 -2.31 296.04%
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 6.78 5.40 4.05 6.59 6.13 6.50 6.68 0.99%
P/EPS -6.43 -3.69 -11.53 -20.33 -18.19 -20.89 -37.67 -69.12%
EY -15.55 -27.07 -8.68 -4.92 -5.50 -4.79 -2.65 224.28%
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