[SCOPE] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -126.68%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 128,469 126,317 45,472 14,911 12,011 17,431 17,799 38.99%
PBT 6,527 5,451 4,807 -5,069 -3,274 1,838 3,374 11.61%
Tax -366 -583 -269 -109 -174 -336 -467 -3.97%
NP 6,161 4,868 4,538 -5,178 -3,448 1,502 2,907 13.32%
-
NP to SH 5,548 4,193 4,421 -4,919 -3,270 1,180 2,723 12.58%
-
Tax Rate 5.61% 10.70% 5.60% - - 18.28% 13.84% -
Total Cost 122,308 121,449 40,934 20,089 15,459 15,929 14,892 42.01%
-
Net Worth 210,083 177,768 116,219 116,421 111,886 119,632 118,373 10.02%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 2,777 -
Div Payout % - - - - - - 102.00% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 210,083 177,768 116,219 116,421 111,886 119,632 118,373 10.02%
NOSH 1,153,672 1,153,672 769,115 629,132 616,532 560,484 555,484 12.94%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.80% 3.85% 9.98% -34.73% -28.71% 8.62% 16.33% -
ROE 2.64% 2.36% 3.80% -4.23% -2.92% 0.99% 2.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.14 12.27 6.30 2.39 2.13 3.11 3.20 23.09%
EPS 0.48 0.41 0.61 -0.79 -0.58 0.21 0.49 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1821 0.1727 0.161 0.1868 0.1987 0.2137 0.2131 -2.58%
Adjusted Per Share Value based on latest NOSH - 629,132
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.13 10.94 3.94 1.29 1.04 1.51 1.54 39.02%
EPS 0.48 0.36 0.38 -0.43 -0.28 0.10 0.24 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.182 0.154 0.1007 0.1009 0.0969 0.1036 0.1025 10.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.155 0.235 0.27 0.105 0.23 0.155 0.245 -
P/RPS 1.39 1.92 4.29 4.39 10.78 4.98 7.65 -24.73%
P/EPS 32.23 57.69 44.09 -13.30 -39.61 73.53 49.98 -7.04%
EY 3.10 1.73 2.27 -7.52 -2.52 1.36 2.00 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 0.85 1.36 1.68 0.56 1.16 0.73 1.15 -4.91%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 19/05/21 21/05/20 23/05/19 21/05/18 16/05/17 -
Price 0.15 0.19 0.24 0.12 0.20 0.15 0.275 -
P/RPS 1.35 1.55 3.81 5.02 9.38 4.82 8.58 -26.51%
P/EPS 31.19 46.64 39.19 -15.20 -34.44 71.16 56.10 -9.31%
EY 3.21 2.14 2.55 -6.58 -2.90 1.41 1.78 10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.82 1.10 1.49 0.64 1.01 0.70 1.29 -7.27%

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