[SCOPE] YoY Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 7.46%
YoY- -10.98%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 157,828 173,792 172,060 87,188 19,638 15,551 22,291 38.53%
PBT -46,478 1,716 7,692 7,876 -26,095 -5,209 1,816 -
Tax 2,136 -371 -831 -440 -66 122 -15 -
NP -44,342 1,345 6,861 7,436 -26,161 -5,087 1,801 -
-
NP to SH -36,538 824 6,008 6,749 -28,686 -4,839 1,460 -
-
Tax Rate - 21.62% 10.80% 5.59% - - 0.83% -
Total Cost 202,170 172,447 165,199 79,752 45,799 20,638 20,490 46.40%
-
Net Worth 161,615 207,891 199,165 123,640 95,542 113,026 117,253 5.48%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 2,802 -
Div Payout % - - - - - - 191.95% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 161,615 207,891 199,165 123,640 95,542 113,026 117,253 5.48%
NOSH 1,154,399 1,153,672 1,153,672 1,153,672 661,458 619,132 560,484 12.78%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -28.10% 0.77% 3.99% 8.53% -133.22% -32.71% 8.08% -
ROE -22.61% 0.40% 3.02% 5.46% -30.02% -4.28% 1.25% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.67 15.06 15.29 11.64 3.15 2.69 3.98 22.80%
EPS -3.17 0.07 0.53 0.90 -4.60 -0.84 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.14 0.1802 0.177 0.1651 0.1533 0.1957 0.2092 -6.46%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.67 15.05 14.90 7.55 1.70 1.35 1.93 38.53%
EPS -3.17 0.07 0.52 0.58 -2.48 -0.42 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.14 0.1801 0.1725 0.1071 0.0828 0.0979 0.1016 5.48%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.155 0.13 0.15 0.21 0.105 0.20 0.135 -
P/RPS 1.13 0.86 0.98 1.80 3.33 7.43 3.39 -16.71%
P/EPS -4.90 182.01 28.09 23.30 -2.28 -23.87 51.83 -
EY -20.42 0.55 3.56 4.29 -43.84 -4.19 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 1.11 0.72 0.85 1.27 0.68 1.02 0.65 9.31%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 29/08/23 26/08/22 25/08/21 26/08/20 30/08/19 29/08/18 -
Price 0.12 0.135 0.18 0.365 0.17 0.175 0.15 -
P/RPS 0.88 0.90 1.18 3.14 5.40 6.50 3.77 -21.51%
P/EPS -3.79 189.01 33.71 40.50 -3.69 -20.89 57.58 -
EY -26.38 0.53 2.97 2.47 -27.07 -4.79 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.86 0.75 1.02 2.21 1.11 0.89 0.72 3.00%

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