[SCOPE] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.66%
YoY- 129.21%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 166,298 166,716 157,133 34,125 17,039 17,491 25,809 36.39%
PBT -1,363 10,395 8,867 -21,099 -5,941 -1,324 4,291 -
Tax -504 -749 -642 -187 217 71 -507 -0.09%
NP -1,867 9,646 8,225 -21,286 -5,724 -1,253 3,784 -
-
NP to SH -2,397 8,929 6,978 -23,887 -5,524 -1,238 3,369 -
-
Tax Rate - 7.21% 7.24% - - - 11.82% -
Total Cost 168,165 157,070 148,908 55,411 22,763 18,744 22,025 40.30%
-
Net Worth 207,661 210,660 159,710 108,723 116,565 115,852 119,256 9.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 2,777 -
Div Payout % - - - - - - 82.44% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 207,661 210,660 159,710 108,723 116,565 115,852 119,256 9.68%
NOSH 1,153,672 1,153,672 1,153,672 769,115 619,132 560,484 560,484 12.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.12% 5.79% 5.23% -62.38% -33.59% -7.16% 14.66% -
ROE -1.15% 4.24% 4.37% -21.97% -4.74% -1.07% 2.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.41 14.45 16.81 4.97 2.81 3.12 4.62 20.86%
EPS -0.21 0.77 0.75 -3.48 -0.91 -0.22 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.18 0.1826 0.1709 0.1584 0.192 0.2067 0.2135 -2.80%
Adjusted Per Share Value based on latest NOSH - 1,153,672
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.41 14.44 13.61 2.96 1.48 1.52 2.24 36.35%
EPS -0.21 0.77 0.60 -2.07 -0.48 -0.11 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.1799 0.1825 0.1383 0.0942 0.101 0.1004 0.1033 9.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.135 0.185 0.27 0.325 0.19 0.125 0.20 -
P/RPS 0.94 1.28 1.61 6.54 6.77 4.01 4.33 -22.46%
P/EPS -64.98 23.90 36.16 -9.34 -20.88 -56.59 33.16 -
EY -1.54 4.18 2.77 -10.71 -4.79 -1.77 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.75 1.01 1.58 2.05 0.99 0.60 0.94 -3.69%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 21/02/23 23/02/22 24/02/21 19/02/20 28/02/19 05/02/18 -
Price 0.13 0.19 0.25 0.33 0.185 0.155 0.175 -
P/RPS 0.90 1.31 1.49 6.64 6.59 4.97 3.79 -21.29%
P/EPS -62.57 24.55 33.48 -9.48 -20.33 -70.17 29.01 -
EY -1.60 4.07 2.99 -10.55 -4.92 -1.43 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.72 1.04 1.46 2.08 0.96 0.75 0.82 -2.14%

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