[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -286.11%
YoY- -105.56%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,742 37,028 36,947 38,465 39,788 40,280 41,691 -11.41%
PBT -3,942 -5,508 -857 -245 108 -112 1,889 -
Tax 0 0 -297 0 0 0 -412 -
NP -3,942 -5,508 -1,154 -245 108 -112 1,477 -
-
NP to SH -4,018 -5,892 -928 -178 96 -64 1,477 -
-
Tax Rate - - - - 0.00% - 21.81% -
Total Cost 38,684 42,536 38,101 38,710 39,680 40,392 40,214 -2.54%
-
Net Worth 41,886 42,739 42,569 44,141 38,399 46,399 45,810 -5.77%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 2,369 -
Div Payout % - - - - - - 160.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,886 42,739 42,569 44,141 38,399 46,399 45,810 -5.77%
NOSH 77,567 76,321 76,016 78,823 68,571 80,000 78,983 -1.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -11.35% -14.88% -3.12% -0.64% 0.27% -0.28% 3.54% -
ROE -9.59% -13.79% -2.18% -0.40% 0.25% -0.14% 3.22% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.79 48.52 48.60 48.80 58.02 50.35 52.78 -10.33%
EPS -5.18 -7.72 -1.22 -0.23 0.14 -0.08 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.54 0.56 0.56 0.56 0.56 0.58 0.58 -4.63%
Adjusted Per Share Value based on latest NOSH - 77,142
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.14 18.27 18.23 18.98 19.63 19.87 20.57 -11.42%
EPS -1.98 -2.91 -0.46 -0.09 0.05 -0.03 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.2066 0.2108 0.21 0.2178 0.1894 0.2289 0.226 -5.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.32 0.34 0.34 0.40 0.39 0.445 0.45 -
P/RPS 0.71 0.70 0.70 0.82 0.67 0.88 0.85 -11.27%
P/EPS -6.18 -4.40 -27.85 -176.47 278.57 -556.25 24.06 -
EY -16.19 -22.71 -3.59 -0.57 0.36 -0.18 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.59 0.61 0.61 0.71 0.70 0.77 0.78 -16.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 24/08/12 28/05/12 27/02/12 29/11/11 22/08/11 30/05/11 -
Price 0.29 0.32 0.32 0.38 0.35 0.47 0.44 -
P/RPS 0.65 0.66 0.66 0.78 0.60 0.93 0.83 -15.00%
P/EPS -5.60 -4.15 -26.21 -167.65 250.00 -587.50 23.53 -
EY -17.86 -24.13 -3.81 -0.60 0.40 -0.17 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 0.54 0.57 0.57 0.68 0.63 0.81 0.76 -20.32%

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