[SCOPE] QoQ TTM 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- 19.01%
YoY- -198.18%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 157,133 121,266 87,188 50,199 34,125 25,377 19,638 298.53%
PBT 8,867 7,971 7,876 -16,219 -21,099 -24,041 -26,095 -
Tax -642 -388 -440 -226 -187 -163 -66 353.79%
NP 8,225 7,583 7,436 -16,445 -21,286 -24,204 -26,161 -
-
NP to SH 6,978 6,667 6,749 -19,346 -23,887 -26,764 -28,686 -
-
Tax Rate 7.24% 4.87% 5.59% - - - - -
Total Cost 148,908 113,683 79,752 66,644 55,411 49,581 45,799 118.99%
-
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 5.23% 6.25% 8.53% -32.76% -62.38% -95.38% -133.22% -
ROE 4.37% 4.71% 5.46% -16.65% -21.97% -26.69% -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 16.81 14.49 11.64 6.95 4.97 3.91 3.15 204.44%
EPS 0.75 0.80 0.90 -2.68 -3.48 -4.12 -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 13.61 10.50 7.55 4.35 2.96 2.20 1.70 298.68%
EPS 0.60 0.58 0.58 -1.68 -2.07 -2.32 -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 1.61 2.52 1.80 3.88 6.54 5.76 3.33 -38.31%
P/EPS 36.16 45.80 23.30 -10.07 -9.34 -5.46 -2.28 -
EY 2.77 2.18 4.29 -9.93 -10.71 -18.31 -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 1.49 2.31 3.14 3.45 6.64 6.78 5.40 -57.51%
P/EPS 33.48 42.04 40.50 -8.96 -9.48 -6.43 -3.69 -
EY 2.99 2.38 2.47 -11.17 -10.55 -15.55 -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