[SCOPE] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 80.04%
YoY- -123.61%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 47,082 44,861 10,783 5,044 4,650 7,845 8,060 34.18%
PBT 4,663 1,165 1,070 -984 -534 1,141 1,718 18.09%
Tax -220 -71 -123 -26 -47 -124 -201 1.51%
NP 4,443 1,094 947 -1,010 -581 1,017 1,517 19.60%
-
NP to SH 4,338 874 956 -966 -432 987 1,429 20.32%
-
Tax Rate 4.72% 6.09% 11.50% - - 10.87% 11.70% -
Total Cost 42,639 43,767 9,836 6,054 5,231 6,828 6,543 36.65%
-
Net Worth 209,737 141,643 100,288 114,971 116,973 118,597 115,749 10.40%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 209,737 141,643 100,288 114,971 116,973 118,597 115,749 10.40%
NOSH 1,153,672 1,153,672 699,195 619,132 560,484 560,484 549,615 13.14%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.44% 2.44% 8.78% -20.02% -12.49% 12.96% 18.82% -
ROE 2.07% 0.62% 0.95% -0.84% -0.37% 0.83% 1.23% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.08 5.36 1.66 0.85 0.83 1.41 1.47 18.53%
EPS 0.38 0.10 0.15 -0.16 -0.08 0.18 0.26 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1693 0.1544 0.1941 0.2087 0.2128 0.2106 -2.42%
Adjusted Per Share Value based on latest NOSH - 619,132
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.08 3.89 0.93 0.44 0.40 0.68 0.70 34.13%
EPS 0.38 0.08 0.08 -0.08 -0.04 0.09 0.12 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1227 0.0869 0.0996 0.1013 0.1027 0.1003 10.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.15 0.365 0.225 0.15 0.145 0.23 0.18 -
P/RPS 3.68 6.81 13.55 17.61 17.48 16.34 12.27 -18.17%
P/EPS 39.89 349.40 152.87 -91.98 -188.13 129.87 69.23 -8.77%
EY 2.51 0.29 0.65 -1.09 -0.53 0.77 1.44 9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.16 1.46 0.77 0.69 1.08 0.85 -0.39%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 26/11/20 27/11/19 30/11/18 23/11/17 25/11/16 -
Price 0.18 0.335 0.265 0.165 0.13 0.20 0.155 -
P/RPS 4.41 6.25 15.96 19.38 15.67 14.21 10.57 -13.55%
P/EPS 47.87 320.68 180.05 -101.17 -168.66 112.93 59.62 -3.59%
EY 2.09 0.31 0.56 -0.99 -0.59 0.89 1.68 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.98 1.72 0.85 0.62 0.94 0.74 4.96%

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