[SCOPE] YoY Quarter Result on 31-Mar-2019 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -69.52%
YoY- -5309.09%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 31,906 21,006 4,932 3,520 4,140 4,211 4,287 39.70%
PBT 1,693 2,040 -2,840 -1,777 195 558 -575 -
Tax -197 -85 -46 -16 -92 -174 -198 -0.08%
NP 1,496 1,955 -2,886 -1,793 103 384 -773 -
-
NP to SH 1,335 1,792 -2,749 -1,785 -33 325 -745 -
-
Tax Rate 11.64% 4.17% - - 47.18% 31.18% - -
Total Cost 30,410 19,051 7,818 5,313 4,037 3,827 5,060 34.81%
-
Net Worth 177,768 116,219 116,421 111,886 119,632 118,373 108,823 8.51%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - 2,777 - -
Div Payout % - - - - - 854.59% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 177,768 116,219 116,421 111,886 119,632 118,373 108,823 8.51%
NOSH 1,153,672 769,115 629,132 616,532 560,484 555,484 532,142 13.75%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.69% 9.31% -58.52% -50.94% 2.49% 9.12% -18.03% -
ROE 0.75% 1.54% -2.36% -1.60% -0.03% 0.27% -0.68% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3.10 2.91 0.79 0.63 0.74 0.76 0.81 25.05%
EPS 0.13 0.25 -0.44 -0.32 -0.01 0.06 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1727 0.161 0.1868 0.1987 0.2137 0.2131 0.2045 -2.77%
Adjusted Per Share Value based on latest NOSH - 616,532
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.76 1.82 0.43 0.30 0.36 0.36 0.37 39.76%
EPS 0.12 0.16 -0.24 -0.15 0.00 0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.154 0.1007 0.1009 0.0969 0.1036 0.1025 0.0943 8.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.235 0.27 0.105 0.23 0.155 0.245 0.145 -
P/RPS 7.58 9.28 13.27 36.79 20.96 32.32 18.00 -13.41%
P/EPS 181.20 108.76 -23.81 -72.56 -2,629.42 418.75 -103.57 -
EY 0.55 0.92 -4.20 -1.38 -0.04 0.24 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 1.36 1.68 0.56 1.16 0.73 1.15 0.71 11.43%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 19/05/21 21/05/20 23/05/19 21/05/18 16/05/17 25/05/16 -
Price 0.19 0.24 0.12 0.20 0.15 0.275 0.17 -
P/RPS 6.13 8.25 15.16 31.99 20.28 36.28 21.10 -18.61%
P/EPS 146.50 96.68 -27.21 -63.09 -2,544.60 470.02 -121.43 -
EY 0.68 1.03 -3.68 -1.58 -0.04 0.21 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 1.10 1.49 0.64 1.01 0.70 1.29 0.83 4.80%

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