[SCOPE] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -48.2%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 160,576 188,328 179,444 43,132 20,176 18,600 31,380 31.25%
PBT 11,636 18,652 4,660 4,280 -3,936 -2,136 4,564 16.87%
Tax -876 -880 -284 -492 -104 -188 -496 9.93%
NP 10,760 17,772 4,376 3,788 -4,040 -2,324 4,068 17.59%
-
NP to SH 9,884 17,352 3,496 3,824 -3,864 -1,728 3,948 16.51%
-
Tax Rate 7.53% 4.72% 6.09% 11.50% - - 10.87% -
Total Cost 149,816 170,556 175,068 39,344 24,216 20,924 27,312 32.78%
-
Net Worth 207,661 209,737 141,643 100,288 114,971 116,973 118,597 9.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 207,661 209,737 141,643 100,288 114,971 116,973 118,597 9.78%
NOSH 1,153,672 1,153,672 1,153,672 699,195 619,132 560,484 560,484 12.77%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.70% 9.44% 2.44% 8.78% -20.02% -12.49% 12.96% -
ROE 4.76% 8.27% 2.47% 3.81% -3.36% -1.48% 3.33% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.92 16.32 21.45 6.64 3.41 3.32 5.63 16.27%
EPS 0.84 1.52 0.40 0.60 -0.64 -0.32 0.72 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1818 0.1693 0.1544 0.1941 0.2087 0.2128 -2.75%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.91 16.31 15.54 3.74 1.75 1.61 2.72 31.24%
EPS 0.86 1.50 0.30 0.33 -0.33 -0.15 0.34 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1817 0.1227 0.0869 0.0996 0.1013 0.1027 9.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.155 0.15 0.365 0.225 0.15 0.145 0.23 -
P/RPS 1.11 0.92 1.70 3.39 4.40 4.37 4.08 -19.49%
P/EPS 18.09 9.97 87.35 38.22 -22.99 -47.03 32.47 -9.28%
EY 5.53 10.03 1.14 2.62 -4.35 -2.13 3.08 10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 2.16 1.46 0.77 0.69 1.08 -3.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 26/11/21 26/11/20 27/11/19 30/11/18 23/11/17 -
Price 0.14 0.18 0.335 0.265 0.165 0.13 0.20 -
P/RPS 1.01 1.10 1.56 3.99 4.84 3.92 3.55 -18.89%
P/EPS 16.34 11.97 80.17 45.01 -25.29 -42.17 28.23 -8.70%
EY 6.12 8.36 1.25 2.22 -3.95 -2.37 3.54 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.99 1.98 1.72 0.85 0.62 0.94 -3.06%

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