[SCOPE] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -129.82%
YoY- -126.85%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 157,828 171,777 166,298 166,854 173,792 174,212 166,716 -3.58%
PBT -46,478 -825 -1,363 -38 1,716 8,768 10,395 -
Tax 2,136 -676 -504 -370 -371 -614 -749 -
NP -44,342 -1,501 -1,867 -408 1,345 8,154 9,646 -
-
NP to SH -36,538 -1,975 -2,397 -1,043 824 7,363 8,929 -
-
Tax Rate - - - - 21.62% 7.00% 7.21% -
Total Cost 202,170 173,278 168,165 167,262 172,447 166,058 157,070 18.34%
-
Net Worth 161,615 207,791 207,661 207,661 207,891 210,083 210,660 -16.20%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 161,615 207,791 207,661 207,661 207,891 210,083 210,660 -16.20%
NOSH 1,154,399 1,154,399 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 0.04%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -28.10% -0.87% -1.12% -0.24% 0.77% 4.68% 5.79% -
ROE -22.61% -0.95% -1.15% -0.50% 0.40% 3.50% 4.24% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.67 14.88 14.41 14.46 15.06 15.10 14.45 -3.63%
EPS -3.17 -0.17 -0.21 -0.09 0.07 0.64 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.18 0.18 0.1802 0.1821 0.1826 -16.24%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.67 14.88 14.41 14.45 15.05 15.09 14.44 -3.59%
EPS -3.17 -0.17 -0.21 -0.09 0.07 0.64 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.1799 0.1799 0.1801 0.182 0.1825 -16.21%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.155 0.125 0.135 0.155 0.13 0.155 0.185 -
P/RPS 1.13 0.84 0.94 1.07 0.86 1.03 1.28 -7.98%
P/EPS -4.90 -73.06 -64.98 -171.45 182.01 24.29 23.90 -
EY -20.42 -1.37 -1.54 -0.58 0.55 4.12 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.69 0.75 0.86 0.72 0.85 1.01 6.50%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 15/05/24 21/02/24 29/11/23 29/08/23 24/05/23 21/02/23 -
Price 0.12 0.125 0.13 0.14 0.135 0.15 0.19 -
P/RPS 0.88 0.84 0.90 0.97 0.90 0.99 1.31 -23.31%
P/EPS -3.79 -73.06 -62.57 -154.86 189.01 23.50 24.55 -
EY -26.38 -1.37 -1.60 -0.65 0.53 4.25 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.72 0.78 0.75 0.82 1.04 -11.91%

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