[SCOPE] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 40,144 47,082 44,861 10,783 5,044 4,650 7,845 31.26% YoY % -14.74% 4.95% 316.03% 113.78% 8.47% -40.73% - Horiz. % 511.71% 600.15% 571.84% 137.45% 64.30% 59.27% 100.00%
PBT 2,909 4,663 1,165 1,070 -984 -534 1,141 16.87% YoY % -37.62% 300.26% 8.88% 208.74% -84.27% -146.80% - Horiz. % 254.95% 408.68% 102.10% 93.78% -86.24% -46.80% 100.00%
Tax -219 -220 -71 -123 -26 -47 -124 9.94% YoY % 0.45% -209.86% 42.28% -373.08% 44.68% 62.10% - Horiz. % 176.61% 177.42% 57.26% 99.19% 20.97% 37.90% 100.00%
NP 2,690 4,443 1,094 947 -1,010 -581 1,017 17.59% YoY % -39.46% 306.12% 15.52% 193.76% -73.84% -157.13% - Horiz. % 264.50% 436.87% 107.57% 93.12% -99.31% -57.13% 100.00%
NP to SH 2,471 4,338 874 956 -966 -432 987 16.52% YoY % -43.04% 396.34% -8.58% 198.96% -123.61% -143.77% - Horiz. % 250.35% 439.51% 88.55% 96.86% -97.87% -43.77% 100.00%
Tax Rate 7.53 % 4.72 % 6.09 % 11.50 % - % - % 10.87 % -5.93% YoY % 59.53% -22.50% -47.04% 0.00% 0.00% 0.00% - Horiz. % 69.27% 43.42% 56.03% 105.80% 0.00% 0.00% 100.00%
Total Cost 37,454 42,639 43,767 9,836 6,054 5,231 6,828 32.78% YoY % -12.16% -2.58% 344.97% 62.47% 15.73% -23.39% - Horiz. % 548.54% 624.47% 640.99% 144.05% 88.66% 76.61% 100.00%
Net Worth 207,661 209,737 141,643 100,288 114,971 116,973 118,597 9.78% YoY % -0.99% 48.07% 41.24% -12.77% -1.71% -1.37% - Horiz. % 175.10% 176.85% 119.43% 84.56% 96.94% 98.63% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 207,661 209,737 141,643 100,288 114,971 116,973 118,597 9.78% YoY % -0.99% 48.07% 41.24% -12.77% -1.71% -1.37% - Horiz. % 175.10% 176.85% 119.43% 84.56% 96.94% 98.63% 100.00%
NOSH 1,153,672 1,153,672 836,640 649,540 592,331 560,484 557,320 12.89% YoY % 0.00% 37.89% 28.81% 9.66% 5.68% 0.57% - Horiz. % 207.00% 207.00% 150.12% 116.55% 106.28% 100.57% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.70 % 9.44 % 2.44 % 8.78 % -20.02 % -12.49 % 12.96 % -10.41% YoY % -29.03% 286.89% -72.21% 143.86% -60.29% -196.37% - Horiz. % 51.70% 72.84% 18.83% 67.75% -154.48% -96.37% 100.00%
ROE 1.19 % 2.07 % 0.62 % 0.95 % -0.84 % -0.37 % 0.83 % 6.19% YoY % -42.51% 233.87% -34.74% 213.10% -127.03% -144.58% - Horiz. % 143.37% 249.40% 74.70% 114.46% -101.20% -44.58% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.48 4.08 5.36 1.66 0.85 0.83 1.41 16.24% YoY % -14.71% -23.88% 222.89% 95.29% 2.41% -41.13% - Horiz. % 246.81% 289.36% 380.14% 117.73% 60.28% 58.87% 100.00%
EPS 0.21 0.38 0.10 0.15 -0.16 -0.08 0.18 2.60% YoY % -44.74% 280.00% -33.33% 193.75% -100.00% -144.44% - Horiz. % 116.67% 211.11% 55.56% 83.33% -88.89% -44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1818 0.1693 0.1544 0.1941 0.2087 0.2128 -2.75% YoY % -0.99% 7.38% 9.65% -20.45% -7.00% -1.93% - Horiz. % 84.59% 85.43% 79.56% 72.56% 91.21% 98.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,154,399 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.48 4.08 3.89 0.93 0.44 0.40 0.68 31.26% YoY % -14.71% 4.88% 318.28% 111.36% 10.00% -41.18% - Horiz. % 511.76% 600.00% 572.06% 136.76% 64.71% 58.82% 100.00%
EPS 0.21 0.38 0.08 0.08 -0.08 -0.04 0.09 15.16% YoY % -44.74% 375.00% 0.00% 200.00% -100.00% -144.44% - Horiz. % 233.33% 422.22% 88.89% 88.89% -88.89% -44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1799 0.1817 0.1227 0.0869 0.0996 0.1013 0.1027 9.79% YoY % -0.99% 48.08% 41.20% -12.75% -1.68% -1.36% - Horiz. % 175.17% 176.92% 119.47% 84.62% 96.98% 98.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.1550 0.1500 0.3650 0.2250 0.1500 0.1450 0.2300 -
P/RPS 4.45 3.68 6.81 13.55 17.61 17.48 16.34 -19.48% YoY % 20.92% -45.96% -49.74% -23.06% 0.74% 6.98% - Horiz. % 27.23% 22.52% 41.68% 82.93% 107.77% 106.98% 100.00%
P/EPS 72.37 39.89 349.40 152.87 -91.98 -188.13 129.87 -9.28% YoY % 81.42% -88.58% 128.56% 266.20% 51.11% -244.86% - Horiz. % 55.72% 30.72% 269.04% 117.71% -70.82% -144.86% 100.00%
EY 1.38 2.51 0.29 0.65 -1.09 -0.53 0.77 10.21% YoY % -45.02% 765.52% -55.38% 159.63% -105.66% -168.83% - Horiz. % 179.22% 325.97% 37.66% 84.42% -141.56% -68.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.86 0.83 2.16 1.46 0.77 0.69 1.08 -3.72% YoY % 3.61% -61.57% 47.95% 89.61% 11.59% -36.11% - Horiz. % 79.63% 76.85% 200.00% 135.19% 71.30% 63.89% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 26/11/21 26/11/20 27/11/19 30/11/18 23/11/17 -
Price 0.1400 0.1800 0.3350 0.2650 0.1650 0.1300 0.2000 -
P/RPS 4.02 4.41 6.25 15.96 19.38 15.67 14.21 -18.97% YoY % -8.84% -29.44% -60.84% -17.65% 23.68% 10.27% - Horiz. % 28.29% 31.03% 43.98% 112.32% 136.38% 110.27% 100.00%
P/EPS 65.36 47.87 320.68 180.05 -101.17 -168.66 112.93 -8.71% YoY % 36.54% -85.07% 78.11% 277.97% 40.02% -249.35% - Horiz. % 57.88% 42.39% 283.96% 159.44% -89.59% -149.35% 100.00%
EY 1.53 2.09 0.31 0.56 -0.99 -0.59 0.89 9.45% YoY % -26.79% 574.19% -44.64% 156.57% -67.80% -166.29% - Horiz. % 171.91% 234.83% 34.83% 62.92% -111.24% -66.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.78 0.99 1.98 1.72 0.85 0.62 0.94 -3.06% YoY % -21.21% -50.00% 15.12% 102.35% 37.10% -34.04% - Horiz. % 82.98% 105.32% 210.64% 182.98% 90.43% 65.96% 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 
