[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 7.01%
YoY- 43.88%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 42,044 64,299 52,653 54,408 58,376 46,992 43,603 -2.39%
PBT 112 -5,846 836 -530 368 -3,444 -921 -
Tax 0 1,605 106 -258 -948 -364 -124 -
NP 112 -4,241 942 -788 -580 -3,808 -1,045 -
-
NP to SH 112 -4,623 524 -1,566 -1,684 -4,080 -1,500 -
-
Tax Rate 0.00% - -12.68% - 257.61% - - -
Total Cost 41,932 68,540 51,710 55,196 58,956 50,800 44,648 -4.09%
-
Net Worth 43,376 42,746 43,889 215,576 133,807 39,288 40,703 4.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,376 42,746 43,889 215,576 133,807 39,288 40,703 4.32%
NOSH 87,534 79,160 78,374 391,956 257,321 75,555 75,376 10.47%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.27% -6.60% 1.79% -1.45% -0.99% -8.10% -2.40% -
ROE 0.26% -10.81% 1.19% -0.73% -1.26% -10.38% -3.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.46 81.23 67.18 13.88 22.69 62.20 57.85 -11.12%
EPS 0.12 -5.84 1.20 -2.08 -2.24 -5.40 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.56 0.55 0.52 0.52 0.54 -4.99%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.74 31.72 25.97 26.84 28.80 23.18 21.51 -2.39%
EPS 0.06 -2.28 0.26 -0.77 -0.83 -2.01 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.214 0.2109 0.2165 1.0635 0.6601 0.1938 0.2008 4.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.32 0.425 0.70 0.59 0.615 0.485 0.44 -
P/RPS 0.66 0.52 1.04 4.25 2.71 0.78 0.76 -8.96%
P/EPS 247.87 -7.28 104.70 -147.67 -93.97 -8.98 -22.11 -
EY 0.40 -13.74 0.96 -0.68 -1.06 -11.13 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 1.25 1.07 1.18 0.93 0.81 -14.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 26/05/14 -
Price 0.33 0.30 0.67 0.71 0.59 0.55 0.40 -
P/RPS 0.68 0.37 1.00 5.11 2.60 0.88 0.69 -0.96%
P/EPS 255.61 -5.14 100.21 -177.71 -90.15 -10.19 -20.10 -
EY 0.39 -19.47 1.00 -0.56 -1.11 -9.82 -4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 1.20 1.29 1.13 1.06 0.74 -7.33%

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