[SCOPE] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -10.99%
YoY- -431.44%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 172,060 87,188 19,638 15,551 22,291 26,106 23,890 38.94%
PBT 7,692 7,876 -26,095 -5,209 1,816 5,464 1,855 26.73%
Tax -831 -440 -66 122 -15 -556 -259 21.43%
NP 6,861 7,436 -26,161 -5,087 1,801 4,908 1,596 27.50%
-
NP to SH 6,008 6,749 -28,686 -4,839 1,460 4,554 1,584 24.86%
-
Tax Rate 10.80% 5.59% - - 0.83% 10.18% 13.96% -
Total Cost 165,199 79,752 45,799 20,638 20,490 21,198 22,294 39.60%
-
Net Worth 199,165 123,640 95,542 113,026 117,253 117,328 111,988 10.06%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 2,802 2,780 - -
Div Payout % - - - - 191.95% 61.05% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 199,165 123,640 95,542 113,026 117,253 117,328 111,988 10.06%
NOSH 1,153,672 1,153,672 661,458 619,132 560,484 560,484 538,666 13.52%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 3.99% 8.53% -133.22% -32.71% 8.08% 18.80% 6.68% -
ROE 3.02% 5.46% -30.02% -4.28% 1.25% 3.88% 1.41% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 15.29 11.64 3.15 2.69 3.98 4.69 4.44 22.87%
EPS 0.53 0.90 -4.60 -0.84 0.26 0.82 0.29 10.56%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.177 0.1651 0.1533 0.1957 0.2092 0.211 0.2079 -2.64%
Adjusted Per Share Value based on latest NOSH - 619,132
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 14.90 7.55 1.70 1.35 1.93 2.26 2.07 38.93%
EPS 0.52 0.58 -2.48 -0.42 0.13 0.39 0.14 24.43%
DPS 0.00 0.00 0.00 0.00 0.24 0.24 0.00 -
NAPS 0.1725 0.1071 0.0828 0.0979 0.1016 0.1016 0.097 10.06%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.15 0.21 0.105 0.20 0.135 0.22 0.145 -
P/RPS 0.98 1.80 3.33 7.43 3.39 4.69 3.27 -18.18%
P/EPS 28.09 23.30 -2.28 -23.87 51.83 26.86 49.31 -8.94%
EY 3.56 4.29 -43.84 -4.19 1.93 3.72 2.03 9.80%
DY 0.00 0.00 0.00 0.00 3.70 2.27 0.00 -
P/NAPS 0.85 1.27 0.68 1.02 0.65 1.04 0.70 3.28%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 25/08/21 26/08/20 30/08/19 29/08/18 24/08/17 23/08/16 -
Price 0.18 0.365 0.17 0.175 0.15 0.23 0.14 -
P/RPS 1.18 3.14 5.40 6.50 3.77 4.90 3.16 -15.13%
P/EPS 33.71 40.50 -3.69 -20.89 57.58 28.08 47.61 -5.58%
EY 2.97 2.47 -27.07 -4.79 1.74 3.56 2.10 5.94%
DY 0.00 0.00 0.00 0.00 3.33 2.17 0.00 -
P/NAPS 1.02 2.21 1.11 0.89 0.72 1.09 0.67 7.25%

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