T-O (am): 0.585 (08:54:00)
Last updated: 16:44
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 83.94 | 25.49 | 15.03 | 17.9% | 0.00 | 0.66 | 3.6% | 112.5% | 29.0% | 96.2% | ||||||||
| 22 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 81.04 | 17.92 | 11.65 | 14.4% | 0.00 | 0.51 | 35.4% | 27.4% | 16.3% | 9.7% | ||||||||
| 28 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 59.84 | 15.53 | 10.02 | 16.7% | 1.00 | 0.44 | 47.0% | 52.1% | 8.1% | 39.4% | ||||||||
| 26 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 40.70 | 14.48 | 10.90 | 26.8% | 0.00 | 0.48 | 3.1% | 3.9% | 42.4% | 64.6% | ||||||||
| 27 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 39.49 | 10.09 | 7.66 | 19.4% | 0.00 | 0.34 | 37.9% | 38.0% | 40.6% | 61.4% | ||||||||
| 30 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 63.58 | 17.08 | 12.90 | 20.3% | 1.00 | 0.57 | 61.6% | 107.5% | 79.5% | 2.4% | ||||||||
| 28 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 39.35 | 9.70 | 7.19 | 18.3% | 0.00 | 0.32 | 0.5% | 41.5% | 8.5% | 43.9% | ||||||||
| 28 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 39.17 | 8.64 | 6.62 | 16.9% | 0.00 | 0.29 | 36.9% | 34.0% | 39.6% | 277.4% | ||||||||
| 21 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 28.61 | 6.06 | 4.75 | 16.6% | 0.00 | 0.21 | 6.6% | 0.0 | 62.3% | 810.3% | ||||||||
| 24 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 30.64 | 16.45 | 12.59 | 41.1% | 0.00 | 0.55 | 54.5% | 0.0 | 1.6% | 1687.8% | ||||||||
| 22 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 67.30 | 16.13 | 12.80 | 19.0% | 0.01 | 0.62 | 13.4% | 0.0 | 442.8% | 26216.3% | ||||||||
| 20 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 59.35 | -0.44 | -3.73 | -6.3% | 0.00 | -0.18 | 0.0 | 0.0 | 458.8% | 273.9% | ||||||||
| 11 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 0.00 | -0.67 | -0.67 | 0.0% | 0.00 | -0.23 | 0.0 | 0.0 | 15.8% | 134.4% | ||||||||
| 29 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 0.00 | -0.79 | -0.79 | 0.0% | 0.00 | -0.27 | 0.0 | 100.0% | 1518.4% | 88.4% | ||||||||
| 30 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 0.00 | -0.05 | -0.05 | 0.0% | 0.00 | -0.02 | 0.0 | 0.0 | 102.3% | 92.6% | ||||||||
| 23 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 0.00 | 2.15 | 2.15 | 0.0% | 0.00 | 0.74 | 0.0 | 0.0 | 853.0% | 733.0% | ||||||||
| 10 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 0.00 | -0.28 | -0.28 | 0.0% | 0.00 | -0.10 | 100.0% | 0.0 | 32.3% | 50.2% | ||||||||
| 30 Aug 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 0.08 | -0.42 | -0.42 | -519.8% | 0.00 | -0.15 | 0.0 | 0.0 | 36.2% | 38.9% | ||||||||
| 25 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 0.00 | -0.66 | -0.66 | 0.0% | 0.00 | -0.23 | 0.0 | 0.0 | 94.7% | 36.9% | ||||||||
| 22 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 0.00 | -0.34 | -0.34 | 0.0% | 0.00 | -0.12 | 0.0 | 0.0 | 40.7% | 126.0% | ||||||||
| 10 Nov 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 0.00 | -0.57 | -0.57 | 0.0% | 0.00 | -0.20 | 0.0 | 0.0 | 17.0% | 171.1% | ||||||||
| 28 Aug 20 | Q4 Jun 2020 | 4 | 30 Jun 2020 | 0.00 | -0.69 | -0.69 | 0.0% | 0.00 | -0.24 | 0.0 | 0.0 | 34.1% | 112.0% | ||||||||
| 14 May 20 | Q3 Mar 2020 | 3 | 30 Jun 2020 | 0.00 | -1.05 | -1.05 | 0.0% | 0.00 | -0.36 | 0.0 | 0.0 | 597.3% | 1294.7% | ||||||||
| 20 Feb 20 | Q2 Dec 2019 | 2 | 30 Jun 2020 | 0.00 | -0.15 | -0.15 | 0.0% | 0.00 | -0.05 | 0.0 | 0.0 | 28.9% | 27.9% | ||||||||
| 12 Nov 19 | Q1 Sep 2019 | 1 | 30 Jun 2020 | 0.00 | -0.21 | -0.21 | 0.0% | 0.00 | -0.07 | 0.0 | 0.0 | 35.1% | 46.5% | ||||||||
| 28 Aug 19 | Q4 Jun 2019 | 4 | 30 Jun 2019 | 0.00 | -0.33 | -0.33 | 0.0% | 0.00 | -0.11 | 0.0 | 0.0 | 333.3% | 36.0% | ||||||||
| 23 May 19 | Q3 Mar 2019 | 3 | 30 Jun 2019 | 0.00 | -0.07 | -0.07 | 0.0% | 0.00 | -0.03 | 0.0 | 0.0 | 63.9% | 159.5% | ||||||||
| 22 Feb 19 | Q2 Dec 2018 | 2 | 30 Jun 2019 | 0.00 | -0.21 | -0.21 | 0.0% | 0.00 | -0.07 | 0.0 | 0.0 | 47.2% | 17.5% | ||||||||
| 23 Nov 18 | Q1 Sep 2018 | 1 | 30 Jun 2019 | 0.00 | -0.39 | -0.39 | 0.0% | 0.00 | -0.14 | 0.0 | 0.0 | 64.8% | 152.6% | ||||||||
| 30 Aug 18 | Q4 Jun 2018 | 4 | 30 Jun 2018 | 0.00 | -0.24 | -0.24 | 0.0% | 0.00 | -0.08 | 0.0 | 100.0% | 289.7% | 512.1% | ||||||||
| 30 May 18 | Q3 Mar 2018 | 3 | 30 Jun 2018 | 0.00 | 0.13 | 0.13 | 0.0% | 0.00 | 0.04 | 0.0 | 100.0% | 150.0% | 136.2% | ||||||||
| 27 Feb 18 | Q2 Dec 2017 | 2 | 30 Jun 2018 | 0.00 | -0.25 | -0.25 | 0.0% | 0.00 | -0.09 | 0.0 | 100.0% | 61.5% | 9.7% | ||||||||
| 30 Nov 17 | Q1 Sep 2017 | 1 | 30 Jun 2018 | 0.00 | -0.16 | -0.16 | 0.0% | 0.00 | -0.05 | 100.0% | 100.0% | 369.0% | 271.4% | ||||||||
| 29 Aug 17 | 30 Jun 2017 | Other | 30 Jun 2017 | 0.45 | 0.06 | 0.06 | 12.9% | 0.00 | 0.02 | 1936.4% | 124.0% | 116.7% | 114.5% | ||||||||
| 29 May 17 | 31 Mar 2017 | Other | 30 Jun 2017 | 0.02 | -0.35 | -0.35 | -1581.8% | 0.00 | -0.12 | 89.4% | 0.0 | 24.7% | 17.1% | ||||||||
| 27 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 0.21 | -0.28 | -0.28 | -134.8% | 0.00 | -0.10 | 77.2% | 417.5% | 406.6% | 137.0% | ||||||||
| 28 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 0.91 | 0.09 | 0.09 | 10.0% | 0.00 | 0.03 | 353.5% | 2167.5% | 122.7% | 495.6% | ||||||||
| 30 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 0.20 | -0.40 | -0.40 | -200.5% | 0.00 | -0.14 | 0.0 | 0.0 | 4.5% | 306.7% | ||||||||
| 27 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 0.00 | -0.42 | -0.42 | 0.0% | 0.00 | -0.15 | 100.0% | 100.0% | 155.7% | 202.2% | ||||||||
| 26 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 0.04 | 0.75 | 0.75 | 1885.0% | 0.00 | 0.26 | 0.0 | 98.5% | 3378.3% | 81.6% | ||||||||
| 27 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 0.04 | -0.02 | -0.02 | -57.5% | 0.00 | -0.01 | 80.0% | 0.0 | 111.9% | 88.7% | ||||||||
| 26 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 0.20 | 0.19 | 0.19 | 97.0% | 0.00 | 0.07 | 0.0 | 9900.0% | 239.6% | 112.7% | ||||||||
| 29 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 0.20 | -0.14 | -0.14 | -69.5% | 0.00 | -0.05 | 92.6% | 733.3% | 103.4% | 77.6% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 2.70 | 3.53 | 4.11 | 152.0% | 0.00 | 1.43 | 0.0 | 496.2% | 2122.2% | 293.4% |
| EPS | 2.09 sen |
| Trailing PE (Sector Median: 15.4) | 27.9 |
| PEG | 0.28 |
| Altman Z | 2.3 |
| Beaver | 0.008 |
| Current Ratio | 2.51 |
| Debt-Equity (DE) Ratio | 0.62 |
| FCF Yield | 0.03 % |
| Revenue QoQ | 3.58 % |
| Revenue YoY | 112.53% |
| Profit QoQ | 29.03 % |
| Profit YoY | 96.23 % |
| Profit Margin (Sector Median: 6.6) | 17.92 % |
| ROE (ROIC: 25.02) | 25.02 % |
| Dividend Per Share (DPS) | 1.0 sen |
| Dividend Yield (DY) | 1.71 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.6) | |
| ROE (ROIC: 24.09) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.08 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 13.53 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
MR CHAI THAM POH reduced 1000000.0 units announced on 21 Nov 2023 at ~RM0.2
MR CHAI THAM POH reduced 666000.0 units announced on 03 Nov 2023 at ~RM0.2
MR CHAI THAM POH reduced 1000000.0 units announced on 10 Oct 2023 at ~RM0.2
MR CHAI THAM POH reduced 1000000.0 units announced on 22 Sep 2023 at ~RM0.195
MR CHAI THAM POH reduced 1168800.0 units announced on 07 Sep 2023 at ~RM0.195
MR GAN YEE HIN added 500000.0 units announced on 04 Sep 2023 at ~RM0.19
MR CHAI THAM POH reduced 3000000.0 units announced on 28 Aug 2023 at ~RM0.19
TAN SRI DATUK SERI GAN YU CHAI added 8000000.0 units announced on 08 Aug 2023 at ~RM0.195
TAN SRI DATUK SERI GAN YU CHAI added 103500.0 units announced on 24 Jul 2023 at ~RM0.195
TAN SRI DATUK SERI GAN YU CHAI added 7554000.0 units announced on 21 Jul 2023 at ~RM0.19
MR CHAI THAM POH reduced 2000000.0 units announced on 21 Jul 2023 at ~RM0.195
TAN SRI DATUK SERI GAN YU CHAI added 6056500.0 units announced on 17 Jul 2023 at ~RM0.195
TAN SRI DATUK SERI GAN YU CHAI added 10161200.0 units announced on 10 Jul 2023 at ~RM0.195
MR CHAI THAM POH reduced 2500000.0 units announced on 28 Jun 2023 at ~RM0.2
MR GAN YEE HIN added 3500000.0 units announced on 20 Jun 2023 at ~RM0.21
MR CHAI THAM POH reduced 4000000.0 units announced on 26 May 2023 at ~RM0.21
MR CHAI THAM POH reduced 1000000.0 units announced on 28 Mar 2023 at ~RM0.21
MR CHAI THAM POH reduced 925000.0 units announced on 17 Jan 2023 at ~RM0.185
MR CHAI THAM POH reduced 1200000.0 units announced on 29 Dec 2022 at ~RM0.19
Market Cap: 1329 M.
Market Cap Class: Middlers
Number of Shares: 2272 M.
Adjusted Float: 33.4%.
Stock highly correlated with
VSTECS (97%)
MAHSING (96%)
INTA (95%)
ORGABIO (95%)
Southern Score Builders Berhad (formerly known as G Neptune Berhad), through its subsidiaries, provides information technology solutions and technologies for garment manufacturers in Malaysia and the Asia Pacific. It develops and markets computerized data collection and feedback systems for the apparel/garment industry, and sells related computer hardware and accessories, and software. The company's products include the G.PRO SDT System, a real-time data tracking shop floor control and feedback system; G.PRO IEES System, a repository solution designed for the process of standard time development and management; G.PRO EMS system, which is designed for online monitoring of embroidery machines; and G.PRO ERP System, an integrated enterprise resource planning system for the garment industry. It also provides consulting and training services in the management of textile industry and leather foot-wear industry. In addition, GPRO Technologies offers computer systems integration services, as well as engages in the research, development, production, consultation, service, and technical transfer of computer software, hardware, automatic control, and other related products. The company was founded in 1996 and is headquartered in Kuala Lumpur, Malaysia.
Sectors: Construction, Data Center MEPs
Code: 0045
Website: https://southernscore.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 6-Oct-2023