[SCOPE] YoY Annualized 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- -46.8%
YoY- -377.12%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
Annualized 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 168,422 60,629 19,881 16,014 23,241 23,732 22,106 40.25%
PBT 7,268 6,409 -6,758 -4,365 2,450 4,498 144 92.18%
Tax -777 -358 -145 -232 -448 -622 -493 7.87%
NP 6,490 6,050 -6,904 -4,597 2,002 3,876 -349 -
-
NP to SH 5,590 5,894 -6,558 -4,360 1,573 3,630 -320 -
-
Tax Rate 10.69% 5.59% - - 18.29% 13.83% 342.36% -
Total Cost 161,932 54,578 26,785 20,611 21,238 19,856 22,455 38.97%
-
Net Worth 177,768 116,219 116,421 111,886 119,632 118,373 122,700 6.37%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - 3,703 - -
Div Payout % - - - - - 102.00% - -
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 177,768 116,219 116,421 111,886 119,632 118,373 122,700 6.37%
NOSH 1,153,672 769,115 629,132 616,532 560,484 555,484 600,000 11.50%
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 3.85% 9.98% -34.73% -28.71% 8.62% 16.33% -1.58% -
ROE 3.14% 5.07% -5.63% -3.90% 1.32% 3.07% -0.26% -
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 16.36 8.40 3.19 2.84 4.15 4.27 3.68 28.21%
EPS 0.55 0.81 -1.05 -0.77 0.28 0.65 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.67 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 14.59 5.25 1.72 1.39 2.01 2.06 1.91 40.31%
EPS 0.48 0.51 -0.57 -0.38 0.14 0.31 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.154 0.1007 0.1009 0.0969 0.1036 0.1025 0.1063 6.36%
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 1.44 3.21 3.29 8.09 3.73 5.73 3.94 -15.43%
P/EPS 43.27 33.06 -9.98 -29.70 55.15 37.48 -271.88 -
EY 2.31 3.02 -10.02 -3.37 1.81 2.67 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 2.72 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 1.16 2.86 3.76 7.03 3.61 6.44 4.61 -20.53%
P/EPS 34.98 29.39 -11.40 -25.83 53.37 42.07 -318.75 -
EY 2.86 3.40 -8.77 -3.87 1.87 2.38 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 2.42 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