[SCOPE] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -10.63%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 50,199 18,451 16,871 25,738 25,109 21,311 19,917 16.64%
PBT -16,219 -7,004 -3,296 3,928 5,121 -694 -2,845 33.62%
Tax -226 187 147 -425 -358 -319 -345 -6.80%
NP -16,445 -6,817 -3,149 3,503 4,763 -1,013 -3,190 31.40%
-
NP to SH -19,346 -6,488 -2,990 3,011 4,579 -868 -2,771 38.20%
-
Tax Rate - - - 10.82% 6.99% - - -
Total Cost 66,644 25,268 20,020 22,235 20,346 22,324 23,107 19.28%
-
Net Worth 116,219 116,421 111,886 119,632 118,373 108,823 108,527 1.14%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 2,777 - - -
Div Payout % - - - - 60.66% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 116,219 116,421 111,886 119,632 118,373 108,823 108,527 1.14%
NOSH 769,115 629,132 616,532 560,484 555,484 532,142 506,190 7.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -32.76% -36.95% -18.67% 13.61% 18.97% -4.75% -16.02% -
ROE -16.65% -5.57% -2.67% 2.52% 3.87% -0.80% -2.55% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.95 2.96 3.00 4.60 4.52 4.00 3.93 9.95%
EPS -2.68 -1.04 -0.53 0.54 0.82 -0.16 -0.55 30.17%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.161 0.1868 0.1987 0.2137 0.2131 0.2045 0.2144 -4.65%
Adjusted Per Share Value based on latest NOSH - 560,484
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.35 1.60 1.46 2.23 2.17 1.85 1.72 16.70%
EPS -1.68 -0.56 -0.26 0.26 0.40 -0.08 -0.24 38.26%
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1006 0.1008 0.0969 0.1036 0.1025 0.0942 0.094 1.13%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.27 0.105 0.23 0.155 0.245 0.145 0.225 -
P/RPS 3.88 3.55 7.68 3.37 5.42 3.62 5.72 -6.25%
P/EPS -10.07 -10.09 -43.32 28.82 29.72 -88.89 -41.10 -20.87%
EY -9.93 -9.91 -2.31 3.47 3.36 -1.12 -2.43 26.41%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 1.68 0.56 1.16 0.73 1.15 0.71 1.05 8.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 21/05/20 23/05/19 21/05/18 16/05/17 25/05/16 21/05/15 -
Price 0.24 0.12 0.20 0.15 0.275 0.17 0.20 -
P/RPS 3.45 4.05 6.68 3.26 6.08 4.24 5.08 -6.23%
P/EPS -8.96 -11.53 -37.67 27.89 33.36 -104.22 -36.53 -20.86%
EY -11.17 -8.68 -2.65 3.59 3.00 -0.96 -2.74 26.36%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 1.49 0.64 1.01 0.70 1.29 0.83 0.93 8.16%

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