[SCOPE] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 23.73%
YoY- -67.94%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 87,188 19,638 15,551 22,291 26,106 23,890 18,769 29.14%
PBT 7,876 -26,095 -5,209 1,816 5,464 1,855 -3,211 -
Tax -440 -66 122 -15 -556 -259 -240 10.61%
NP 7,436 -26,161 -5,087 1,801 4,908 1,596 -3,451 -
-
NP to SH 6,749 -28,686 -4,839 1,460 4,554 1,584 -2,886 -
-
Tax Rate 5.59% - - 0.83% 10.18% 13.96% - -
Total Cost 79,752 45,799 20,638 20,490 21,198 22,294 22,220 23.71%
-
Net Worth 123,640 95,542 113,026 117,253 117,328 111,988 106,200 2.56%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 2,802 2,780 - - -
Div Payout % - - - 191.95% 61.05% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 123,640 95,542 113,026 117,253 117,328 111,988 106,200 2.56%
NOSH 1,153,672 661,458 619,132 560,484 560,484 538,666 504,035 14.78%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.53% -133.22% -32.71% 8.08% 18.80% 6.68% -18.39% -
ROE 5.46% -30.02% -4.28% 1.25% 3.88% 1.41% -2.72% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.64 3.15 2.69 3.98 4.69 4.44 3.72 20.91%
EPS 0.90 -4.60 -0.84 0.26 0.82 0.29 -0.57 -
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.1651 0.1533 0.1957 0.2092 0.211 0.2079 0.2107 -3.97%
Adjusted Per Share Value based on latest NOSH - 560,484
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.55 1.70 1.35 1.93 2.26 2.07 1.63 29.07%
EPS 0.58 -2.48 -0.42 0.13 0.39 0.14 -0.25 -
DPS 0.00 0.00 0.00 0.24 0.24 0.00 0.00 -
NAPS 0.1071 0.0828 0.0979 0.1016 0.1016 0.097 0.092 2.56%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.21 0.105 0.20 0.135 0.22 0.145 0.18 -
P/RPS 1.80 3.33 7.43 3.39 4.69 3.27 4.83 -15.15%
P/EPS 23.30 -2.28 -23.87 51.83 26.86 49.31 -31.44 -
EY 4.29 -43.84 -4.19 1.93 3.72 2.03 -3.18 -
DY 0.00 0.00 0.00 3.70 2.27 0.00 0.00 -
P/NAPS 1.27 0.68 1.02 0.65 1.04 0.70 0.85 6.91%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 30/08/19 29/08/18 24/08/17 23/08/16 25/08/15 -
Price 0.365 0.17 0.175 0.15 0.23 0.14 0.15 -
P/RPS 3.14 5.40 6.50 3.77 4.90 3.16 4.03 -4.07%
P/EPS 40.50 -3.69 -20.89 57.58 28.08 47.61 -26.20 -
EY 2.47 -27.07 -4.79 1.74 3.56 2.10 -3.82 -
DY 0.00 0.00 0.00 3.33 2.17 0.00 0.00 -
P/NAPS 2.21 1.11 0.89 0.72 1.09 0.67 0.71 20.81%

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