[SCOPE] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -24.64%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 41,985 49,550 13,683 4,935 3,841 5,446 5,528 40.18%
PBT 1,798 2,593 1,697 -1,245 -963 502 1,098 8.56%
Tax -84 -315 -61 -37 -111 -120 -92 -1.50%
NP 1,714 2,278 1,636 -1,282 -1,074 382 1,006 9.28%
-
NP to SH 1,441 1,984 1,673 -1,204 -1,053 226 969 6.83%
-
Tax Rate 4.67% 12.15% 3.59% - - 23.90% 8.38% -
Total Cost 40,271 47,272 12,047 6,217 4,915 5,064 4,522 43.94%
-
Net Worth 210,660 159,710 108,723 116,565 115,852 119,256 117,984 10.13%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 210,660 159,710 108,723 116,565 115,852 119,256 117,984 10.13%
NOSH 1,153,672 1,153,672 769,115 619,132 560,484 560,484 555,484 12.94%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.08% 4.60% 11.96% -25.98% -27.96% 7.01% 18.20% -
ROE 0.68% 1.24% 1.54% -1.03% -0.91% 0.19% 0.82% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.64 5.30 1.99 0.81 0.69 0.97 1.00 24.01%
EPS 0.12 0.21 0.24 -0.20 -0.19 0.04 0.17 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1709 0.1584 0.192 0.2067 0.2135 0.2124 -2.48%
Adjusted Per Share Value based on latest NOSH - 619,132
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.64 4.29 1.19 0.43 0.33 0.47 0.48 40.14%
EPS 0.12 0.17 0.14 -0.10 -0.09 0.02 0.08 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1383 0.0942 0.101 0.1004 0.1033 0.1022 10.14%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.185 0.27 0.325 0.19 0.125 0.20 0.145 -
P/RPS 5.08 5.09 16.30 23.37 18.24 20.51 14.57 -16.09%
P/EPS 148.11 127.18 133.34 -95.81 -66.53 494.32 83.12 10.10%
EY 0.68 0.79 0.75 -1.04 -1.50 0.20 1.20 -9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.58 2.05 0.99 0.60 0.94 0.68 6.81%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 23/02/22 24/02/21 19/02/20 28/02/19 05/02/18 24/02/17 -
Price 0.19 0.25 0.33 0.185 0.155 0.175 0.155 -
P/RPS 5.22 4.72 16.55 22.76 22.62 17.95 15.58 -16.65%
P/EPS 152.12 117.76 135.39 -93.29 -82.50 432.53 88.85 9.37%
EY 0.66 0.85 0.74 -1.07 -1.21 0.23 1.13 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.46 2.08 0.96 0.75 0.82 0.73 6.07%

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