[SCOPE] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 45,323 39,402 41,985 47,082 45,743 31,906 49,550 -5.79% QoQ % 15.03% -6.15% -10.83% 2.93% 43.37% -35.61% - Horiz. % 91.47% 79.52% 84.73% 95.02% 92.32% 64.39% 100.00%
PBT -4,811 66 1,798 4,663 2,241 1,693 2,593 - QoQ % -7,389.39% -96.33% -61.44% 108.08% 32.37% -34.71% - Horiz. % -185.54% 2.55% 69.34% 179.83% 86.42% 65.29% 100.00%
Tax -5 -62 -84 -220 -248 -197 -315 -93.73% QoQ % 91.94% 26.19% 61.82% 11.29% -25.89% 37.46% - Horiz. % 1.59% 19.68% 26.67% 69.84% 78.73% 62.54% 100.00%
NP -4,816 4 1,714 4,443 1,993 1,496 2,278 - QoQ % -120,500.00% -99.77% -61.42% 122.93% 33.22% -34.33% - Horiz. % -211.41% 0.18% 75.24% 195.04% 87.49% 65.67% 100.00%
NP to SH -4,724 -231 1,441 4,338 1,815 1,335 1,984 - QoQ % -1,945.02% -116.03% -66.78% 139.01% 35.96% -32.71% - Horiz. % -238.10% -11.64% 72.63% 218.65% 91.48% 67.29% 100.00%
Tax Rate - % 93.94 % 4.67 % 4.72 % 11.07 % 11.64 % 12.15 % - QoQ % 0.00% 1,911.56% -1.06% -57.36% -4.90% -4.20% - Horiz. % 0.00% 773.17% 38.44% 38.85% 91.11% 95.80% 100.00%
Total Cost 50,139 39,398 40,271 42,639 43,750 30,410 47,272 4.01% QoQ % 27.26% -2.17% -5.55% -2.54% 43.87% -35.67% - Horiz. % 106.06% 83.34% 85.19% 90.20% 92.55% 64.33% 100.00%
Net Worth 207,891 210,083 210,660 209,737 199,165 177,768 159,710 19.27% QoQ % -1.04% -0.27% 0.44% 5.31% 12.04% 11.31% - Horiz. % 130.17% 131.54% 131.90% 131.32% 124.70% 111.31% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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% QoQ % -1.04% -0.27% 0.44% 5.31% 12.04% 11.31% - Horiz. % 130.17% 131.54% 131.90% 131.32% 124.70% 111.31% 100.00%
NOSH 1,153,672 1,153,672 1,153,672 1,153,672 1,125,226 1,029,350 934,528 15.12% QoQ % 0.00% 0.00% 0.00% 2.53% 9.31% 10.15% - Horiz. % 123.45% 123.45% 123.45% 123.45% 120.41% 110.15% 100.00%
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 -10.63 % 0.01 % 4.08 % 9.44 % 4.36 % 4.69 % 4.60 % - QoQ % -106,400.00% -99.75% -56.78% 116.51% -7.04% 1.96% - Horiz. % -231.09% 0.22% 88.70% 205.22% 94.78% 101.96% 100.00%
ROE -2.27 % -0.11 % 0.68 % 2.07 % 0.91 % 0.75 % 1.24 % - QoQ % -1,963.64% -116.18% -67.15% 127.47% 21.33% -39.52% - Horiz. % -183.06% -8.87% 54.84% 166.94% 73.39% 60.48% 100.00%
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 3.93 3.42 3.64 4.08 4.07 3.10 5.30 -18.12% QoQ % 14.91% -6.04% -10.78% 0.25% 31.29% -41.51% - Horiz. % 74.15% 64.53% 68.68% 76.98% 76.79% 58.49% 100.00%
EPS -0.41 -0.02 0.12 0.38 0.16 0.13 0.21 - QoQ % -1,950.00% -116.67% -68.42% 137.50% 23.08% -38.10% - Horiz. % -195.24% -9.52% 57.14% 180.95% 76.19% 61.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1802 0.1821 0.1826 0.1818 0.1770 0.1727 0.1709 3.61% QoQ % -1.04% -0.27% 0.44% 2.71% 2.49% 1.05% - Horiz. % 105.44% 106.55% 106.85% 106.38% 103.57% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,154,399 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.93 3.41 3.64 4.08 3.96 2.76 4.29 -5.69% QoQ % 15.25% -6.32% -10.78% 3.03% 43.48% -35.66% - Horiz. % 91.61% 79.49% 84.85% 95.10% 92.31% 64.34% 100.00%
EPS -0.41 -0.02 0.12 0.38 0.16 0.12 0.17 - QoQ % -1,950.00% -116.67% -68.42% 137.50% 33.33% -29.41% - Horiz. % -241.18% -11.76% 70.59% 223.53% 94.12% 70.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1801 0.1820 0.1825 0.1817 0.1725 0.1540 0.1383 19.31% QoQ % -1.04% -0.27% 0.44% 5.33% 12.01% 11.35% - Horiz. % 130.22% 131.60% 131.96% 131.38% 124.73% 111.35% 100.00%
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 0.1300 0.1550 0.1850 0.1500 0.1500 0.2350 0.2700 -
P/RPS 3.31 4.54 5.08 3.68 3.69 7.58 5.09 -25.00% QoQ % -27.09% -10.63% 38.04% -0.27% -51.32% 48.92% - Horiz. % 65.03% 89.19% 99.80% 72.30% 72.50% 148.92% 100.00%
P/EPS -31.75 -774.11 148.11 39.89 92.99 181.20 127.18 - QoQ % 95.90% -622.66% 271.30% -57.10% -48.68% 42.48% - Horiz. % -24.96% -608.67% 116.46% 31.36% 73.12% 142.48% 100.00%
EY -3.15 -0.13 0.68 2.51 1.08 0.55 0.79 - QoQ % -2,323.08% -119.12% -72.91% 132.41% 96.36% -30.38% - Horiz. % -398.73% -16.46% 86.08% 317.72% 136.71% 69.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.72 0.85 1.01 0.83 0.85 1.36 1.58 -40.87% QoQ % -15.29% -15.84% 21.69% -2.35% -37.50% -13.92% - Horiz. % 45.57% 53.80% 63.92% 52.53% 53.80% 86.08% 100.00%
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 0.1350 0.1500 0.1900 0.1800 0.1800 0.1900 0.2500 -
P/RPS 3.44 4.39 5.22 4.41 4.43 6.13 4.72 -19.06% QoQ % -21.64% -15.90% 18.37% -0.45% -27.73% 29.87% - Horiz. % 72.88% 93.01% 110.59% 93.43% 93.86% 129.87% 100.00%
P/EPS -32.97 -749.14 152.12 47.87 111.59 146.50 117.76 - QoQ % 95.60% -592.47% 217.78% -57.10% -23.83% 24.41% - Horiz. % -28.00% -636.16% 129.18% 40.65% 94.76% 124.41% 100.00%
EY -3.03 -0.13 0.66 2.09 0.90 0.68 0.85 - QoQ % -2,230.77% -119.70% -68.42% 132.22% 32.35% -20.00% - Horiz. % -356.47% -15.29% 77.65% 245.88% 105.88% 80.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.82 1.04 0.99 1.02 1.10 1.46 -35.94% QoQ % -8.54% -21.15% 5.05% -2.94% -7.27% -24.66% - Horiz. % 51.37% 56.16% 71.23% 67.81% 69.86% 75.34% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Scope Q1 2023.pdf 
