[SCOPE] QoQ Annualized 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- 12.11%
YoY- 189.88%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 188,822 179,444 87,188 60,629 48,932 43,132 19,638 350.31%
PBT 7,516 4,660 7,876 6,409 5,534 4,280 -26,095 -
Tax -772 -284 -440 -358 -368 -492 -66 412.98%
NP 6,744 4,376 7,436 6,050 5,166 3,788 -26,161 -
-
NP to SH 5,716 3,496 6,749 5,894 5,258 3,824 -28,686 -
-
Tax Rate 10.27% 6.09% 5.59% 5.59% 6.65% 11.50% - -
Total Cost 182,078 175,068 79,752 54,578 43,766 39,344 45,799 150.32%
-
Net Worth 159,710 141,643 123,640 116,219 108,723 100,288 95,542 40.71%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 159,710 141,643 123,640 116,219 108,723 100,288 95,542 40.71%
NOSH 1,153,672 1,153,672 1,153,672 769,115 769,115 699,195 661,458 44.74%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.57% 2.44% 8.53% 9.98% 10.56% 8.78% -133.22% -
ROE 3.58% 2.47% 5.46% 5.07% 4.84% 3.81% -30.02% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.21 21.45 11.64 8.40 7.13 6.64 3.15 244.11%
EPS 0.62 0.40 0.90 0.81 0.76 0.60 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1693 0.1651 0.161 0.1584 0.1544 0.1533 7.49%
Adjusted Per Share Value based on latest NOSH - 769,115
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.36 15.54 7.55 5.25 4.24 3.74 1.70 350.57%
EPS 0.50 0.30 0.58 0.51 0.46 0.33 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.1227 0.1071 0.1007 0.0942 0.0869 0.0828 40.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.27 0.365 0.21 0.27 0.325 0.225 0.105 -
P/RPS 1.34 1.70 1.80 3.21 4.56 3.39 3.33 -45.40%
P/EPS 44.14 87.35 23.30 33.06 42.43 38.22 -2.28 -
EY 2.27 1.14 4.29 3.02 2.36 2.62 -43.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.16 1.27 1.68 2.05 1.46 0.68 75.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 25/08/21 19/05/21 24/02/21 26/11/20 26/08/20 -
Price 0.25 0.335 0.365 0.24 0.33 0.265 0.17 -
P/RPS 1.24 1.56 3.14 2.86 4.63 3.99 5.40 -62.40%
P/EPS 40.87 80.17 40.50 29.39 43.08 45.01 -3.69 -
EY 2.45 1.25 2.47 3.40 2.32 2.22 -27.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.98 2.21 1.49 2.08 1.72 1.11 19.98%

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