[SCOPE] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -218.36%
YoY- -143.77%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 179,444 43,132 20,176 18,600 31,380 32,240 28,544 35.81%
PBT 4,660 4,280 -3,936 -2,136 4,564 6,872 4,940 -0.96%
Tax -284 -492 -104 -188 -496 -804 -1,272 -22.09%
NP 4,376 3,788 -4,040 -2,324 4,068 6,068 3,668 2.98%
-
NP to SH 3,496 3,824 -3,864 -1,728 3,948 5,716 3,792 -1.34%
-
Tax Rate 6.09% 11.50% - - 10.87% 11.70% 25.75% -
Total Cost 175,068 39,344 24,216 20,924 27,312 26,172 24,876 38.39%
-
Net Worth 141,643 100,288 114,971 116,973 118,597 115,749 104,130 5.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 141,643 100,288 114,971 116,973 118,597 115,749 104,130 5.25%
NOSH 1,153,672 699,195 619,132 560,484 560,484 549,615 498,947 14.97%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.44% 8.78% -20.02% -12.49% 12.96% 18.82% 12.85% -
ROE 2.47% 3.81% -3.36% -1.48% 3.33% 4.94% 3.64% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 21.45 6.64 3.41 3.32 5.63 5.87 5.72 24.61%
EPS 0.40 0.60 -0.64 -0.32 0.72 1.04 0.76 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1544 0.1941 0.2087 0.2128 0.2106 0.2087 -3.42%
Adjusted Per Share Value based on latest NOSH - 560,484
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.54 3.74 1.75 1.61 2.72 2.79 2.47 35.83%
EPS 0.30 0.33 -0.33 -0.15 0.34 0.50 0.33 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.0869 0.0996 0.1013 0.1027 0.1003 0.0902 5.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.365 0.225 0.15 0.145 0.23 0.18 0.155 -
P/RPS 1.70 3.39 4.40 4.37 4.08 3.07 2.71 -7.47%
P/EPS 87.35 38.22 -22.99 -47.03 32.47 17.31 20.39 27.41%
EY 1.14 2.62 -4.35 -2.13 3.08 5.78 4.90 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.46 0.77 0.69 1.08 0.85 0.74 19.52%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 27/11/19 30/11/18 23/11/17 25/11/16 24/11/15 -
Price 0.335 0.265 0.165 0.13 0.20 0.155 0.165 -
P/RPS 1.56 3.99 4.84 3.92 3.55 2.64 2.88 -9.70%
P/EPS 80.17 45.01 -25.29 -42.17 28.23 14.90 21.71 24.30%
EY 1.25 2.22 -3.95 -2.37 3.54 6.71 4.61 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.72 0.85 0.62 0.94 0.74 0.79 16.53%

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