[SCOPE] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -71.88%
YoY- -222.42%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 188,822 48,932 19,958 16,982 26,582 27,176 24,586 40.41%
PBT 7,516 5,534 -4,458 -2,994 3,286 5,632 1,366 32.83%
Tax -772 -368 -126 -316 -488 -586 -344 14.40%
NP 6,744 5,166 -4,584 -3,310 2,798 5,046 1,022 36.91%
-
NP to SH 5,716 5,258 -4,340 -2,970 2,426 4,796 1,010 33.45%
-
Tax Rate 10.27% 6.65% - - 14.85% 10.40% 25.18% -
Total Cost 182,078 43,766 24,542 20,292 23,784 22,130 23,564 40.56%
-
Net Worth 159,710 108,723 116,565 115,852 119,256 117,984 104,787 7.26%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 159,710 108,723 116,565 115,852 119,256 117,984 104,787 7.26%
NOSH 1,153,672 769,115 619,132 560,484 560,484 555,484 504,999 14.74%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.57% 10.56% -22.97% -19.49% 10.53% 18.57% 4.16% -
ROE 3.58% 4.84% -3.72% -2.56% 2.03% 4.06% 0.96% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.21 7.13 3.29 3.03 4.76 4.89 4.87 26.73%
EPS 0.62 0.76 -0.72 -0.52 0.44 0.86 0.20 20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1584 0.192 0.2067 0.2135 0.2124 0.2075 -3.17%
Adjusted Per Share Value based on latest NOSH - 560,484
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 16.36 4.24 1.73 1.47 2.30 2.35 2.13 40.42%
EPS 0.50 0.46 -0.38 -0.26 0.21 0.42 0.09 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.0942 0.101 0.1004 0.1033 0.1022 0.0908 7.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.27 0.325 0.19 0.125 0.20 0.145 0.16 -
P/RPS 1.34 4.56 5.78 4.13 4.20 2.96 3.29 -13.89%
P/EPS 44.14 42.43 -26.58 -23.59 46.05 16.79 80.00 -9.42%
EY 2.27 2.36 -3.76 -4.24 2.17 5.95 1.25 10.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.05 0.99 0.60 0.94 0.68 0.77 12.71%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 19/02/20 28/02/19 05/02/18 24/02/17 29/02/16 -
Price 0.25 0.33 0.185 0.155 0.175 0.155 0.14 -
P/RPS 1.24 4.63 5.63 5.12 3.68 3.17 2.88 -13.09%
P/EPS 40.87 43.08 -25.88 -29.25 40.29 17.95 70.00 -8.57%
EY 2.45 2.32 -3.86 -3.42 2.48 5.57 1.43 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.08 0.96 0.75 0.82 0.73 0.67 13.84%

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