[SCOPE] YoY Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 101.54%
YoY- -77.18%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 13,219 40,144 47,082 44,861 10,783 5,044 4,650 19.00%
PBT 828 2,909 4,663 1,165 1,070 -984 -534 -
Tax -88 -219 -220 -71 -123 -26 -47 11.00%
NP 740 2,690 4,443 1,094 947 -1,010 -581 -
-
NP to SH 564 2,471 4,338 874 956 -966 -432 -
-
Tax Rate 10.63% 7.53% 4.72% 6.09% 11.50% - - -
Total Cost 12,479 37,454 42,639 43,767 9,836 6,054 5,231 15.57%
-
Net Worth 157,919 207,661 209,737 141,643 100,288 114,971 116,973 5.12%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 157,919 207,661 209,737 141,643 100,288 114,971 116,973 5.12%
NOSH 1,127,999 1,153,672 1,153,672 1,153,672 699,195 619,132 560,484 12.35%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.60% 6.70% 9.44% 2.44% 8.78% -20.02% -12.49% -
ROE 0.36% 1.19% 2.07% 0.62% 0.95% -0.84% -0.37% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.17 3.48 4.08 5.36 1.66 0.85 0.83 5.88%
EPS 0.05 0.21 0.38 0.10 0.15 -0.16 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.1818 0.1693 0.1544 0.1941 0.2087 -6.43%
Adjusted Per Share Value based on latest NOSH - 1,127,999
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.15 3.48 4.08 3.89 0.93 0.44 0.40 19.22%
EPS 0.05 0.21 0.38 0.08 0.08 -0.08 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1799 0.1817 0.1227 0.0869 0.0996 0.1013 5.12%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.11 0.155 0.15 0.365 0.225 0.15 0.145 -
P/RPS 9.39 4.45 3.68 6.81 13.55 17.61 17.48 -9.83%
P/EPS 220.00 72.37 39.89 349.40 152.87 -91.98 -188.13 -
EY 0.45 1.38 2.51 0.29 0.65 -1.09 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.83 2.16 1.46 0.77 0.69 2.27%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 29/11/22 26/11/21 26/11/20 27/11/19 30/11/18 -
Price 0.11 0.14 0.18 0.335 0.265 0.165 0.13 -
P/RPS 9.39 4.02 4.41 6.25 15.96 19.38 15.67 -8.17%
P/EPS 220.00 65.36 47.87 320.68 180.05 -101.17 -168.66 -
EY 0.45 1.53 2.09 0.31 0.56 -0.99 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.99 1.98 1.72 0.85 0.62 4.11%

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