[SCOPE] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 68.16%
YoY- 189.88%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 126,454 128,469 126,317 45,472 14,911 12,011 17,431 39.09%
PBT 3,986 6,527 5,451 4,807 -5,069 -3,274 1,838 13.75%
Tax -671 -366 -583 -269 -109 -174 -336 12.20%
NP 3,315 6,161 4,868 4,538 -5,178 -3,448 1,502 14.09%
-
NP to SH 2,749 5,548 4,193 4,421 -4,919 -3,270 1,180 15.12%
-
Tax Rate 16.83% 5.61% 10.70% 5.60% - - 18.28% -
Total Cost 123,139 122,308 121,449 40,934 20,089 15,459 15,929 40.57%
-
Net Worth 207,791 210,083 177,768 116,219 116,421 111,886 119,632 9.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 207,791 210,083 177,768 116,219 116,421 111,886 119,632 9.62%
NOSH 1,154,399 1,153,672 1,153,672 769,115 629,132 616,532 560,484 12.78%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.62% 4.80% 3.85% 9.98% -34.73% -28.71% 8.62% -
ROE 1.32% 2.64% 2.36% 3.80% -4.23% -2.92% 0.99% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.95 11.14 12.27 6.30 2.39 2.13 3.11 23.31%
EPS 0.24 0.48 0.41 0.61 -0.79 -0.58 0.21 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1821 0.1727 0.161 0.1868 0.1987 0.2137 -2.81%
Adjusted Per Share Value based on latest NOSH - 769,115
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.95 11.13 10.94 3.94 1.29 1.04 1.51 39.08%
EPS 0.24 0.48 0.36 0.38 -0.43 -0.28 0.10 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.182 0.154 0.1007 0.1009 0.0969 0.1036 9.63%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.125 0.155 0.235 0.27 0.105 0.23 0.155 -
P/RPS 1.14 1.39 1.92 4.29 4.39 10.78 4.98 -21.76%
P/EPS 52.49 32.23 57.69 44.09 -13.30 -39.61 73.53 -5.45%
EY 1.91 3.10 1.73 2.27 -7.52 -2.52 1.36 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 1.36 1.68 0.56 1.16 0.73 -0.93%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 24/05/23 25/05/22 19/05/21 21/05/20 23/05/19 21/05/18 -
Price 0.125 0.15 0.19 0.24 0.12 0.20 0.15 -
P/RPS 1.14 1.35 1.55 3.81 5.02 9.38 4.82 -21.34%
P/EPS 52.49 31.19 46.64 39.19 -15.20 -34.44 71.16 -4.94%
EY 1.91 3.21 2.14 2.55 -6.58 -2.90 1.41 5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 1.10 1.49 0.64 1.01 0.70 -0.23%

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