[SCOPE] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 57.66%
YoY- 42.07%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 173,792 174,212 166,716 174,281 172,060 168,033 157,133 6.96%
PBT 1,716 8,768 10,395 11,190 7,692 8,520 8,867 -66.64%
Tax -371 -614 -749 -980 -831 -754 -642 -30.69%
NP 1,345 8,154 9,646 10,210 6,861 7,766 8,225 -70.19%
-
NP to SH 824 7,363 8,929 9,472 6,008 6,521 6,978 -76.02%
-
Tax Rate 21.62% 7.00% 7.21% 8.76% 10.80% 8.85% 7.24% -
Total Cost 172,447 166,058 157,070 164,071 165,199 160,267 148,908 10.30%
-
Net Worth 207,891 210,083 210,660 209,737 199,165 177,768 159,710 19.27%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 207,891 210,083 210,660 209,737 199,165 177,768 159,710 19.27%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 1,153,672 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.77% 4.68% 5.79% 5.86% 3.99% 4.62% 5.23% -
ROE 0.40% 3.50% 4.24% 4.52% 3.02% 3.67% 4.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.06 15.10 14.45 15.11 15.29 16.32 16.81 -7.08%
EPS 0.07 0.64 0.77 0.82 0.53 0.63 0.75 -79.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1802 0.1821 0.1826 0.1818 0.177 0.1727 0.1709 3.60%
Adjusted Per Share Value based on latest NOSH - 1,153,672
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 15.05 15.09 14.44 15.10 14.90 14.56 13.61 6.95%
EPS 0.07 0.64 0.77 0.82 0.52 0.56 0.60 -76.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.182 0.1825 0.1817 0.1725 0.154 0.1383 19.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.13 0.155 0.185 0.15 0.15 0.235 0.27 -
P/RPS 0.86 1.03 1.28 0.99 0.98 1.44 1.61 -34.24%
P/EPS 182.01 24.29 23.90 18.27 28.09 37.10 36.16 194.57%
EY 0.55 4.12 4.18 5.47 3.56 2.70 2.77 -66.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 1.01 0.83 0.85 1.36 1.58 -40.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 24/05/23 21/02/23 29/11/22 26/08/22 25/05/22 23/02/22 -
Price 0.135 0.15 0.19 0.18 0.18 0.19 0.25 -
P/RPS 0.90 0.99 1.31 1.19 1.18 1.16 1.49 -28.61%
P/EPS 189.01 23.50 24.55 21.92 33.71 29.99 33.48 218.06%
EY 0.53 4.25 4.07 4.56 2.97 3.33 2.99 -68.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 1.04 0.99 1.02 1.10 1.46 -35.93%

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