[SCNWOLF] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 77.74%
YoY- 91.72%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 43,603 42,581 41,574 42,208 36,755 36,136 34,742 16.36%
PBT -921 -2,188 -1,574 684 -1,889 -2,036 -3,942 -62.09%
Tax -124 -189 -266 -476 -41 24 0 -
NP -1,045 -2,377 -1,840 208 -1,930 -2,012 -3,942 -58.76%
-
NP to SH -1,500 -2,790 -2,228 -488 -2,192 -2,385 -4,018 -48.18%
-
Tax Rate - - - 69.59% - - - -
Total Cost 44,648 44,958 43,414 42,000 38,685 38,148 38,684 10.04%
-
Net Worth 40,703 39,902 40,645 41,937 42,357 42,595 41,886 -1.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 40,703 39,902 40,645 41,937 42,357 42,595 41,886 -1.89%
NOSH 75,376 75,287 75,270 76,250 75,637 77,445 77,567 -1.89%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -2.40% -5.58% -4.43% 0.49% -5.25% -5.57% -11.35% -
ROE -3.69% -6.99% -5.48% -1.16% -5.18% -5.60% -9.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.85 56.56 55.23 55.35 48.59 46.66 44.79 18.61%
EPS -1.99 -3.71 -2.96 -0.64 -2.98 -3.08 -5.18 -47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.54 0.55 0.56 0.55 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 76,250
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.51 21.01 20.51 20.82 18.13 17.83 17.14 16.36%
EPS -0.74 -1.38 -1.10 -0.24 -1.08 -1.18 -1.98 -48.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2008 0.1968 0.2005 0.2069 0.209 0.2101 0.2066 -1.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.44 0.31 0.32 0.315 0.345 0.34 0.32 -
P/RPS 0.76 0.55 0.58 0.57 0.71 0.73 0.71 4.64%
P/EPS -22.11 -8.36 -10.81 -49.22 -11.90 -11.04 -6.18 134.10%
EY -4.52 -11.96 -9.25 -2.03 -8.40 -9.06 -16.19 -57.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.58 0.59 0.57 0.62 0.62 0.59 23.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 30/05/13 22/02/13 23/11/12 -
Price 0.40 0.335 0.33 0.31 0.29 0.33 0.29 -
P/RPS 0.69 0.59 0.60 0.56 0.60 0.71 0.65 4.06%
P/EPS -20.10 -9.04 -11.15 -48.44 -10.01 -10.71 -5.60 134.60%
EY -4.98 -11.06 -8.97 -2.06 -9.99 -9.33 -17.86 -57.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.61 0.56 0.52 0.60 0.54 23.39%

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