[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 29.18%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 71,360 62,386 48,640 48,410 45,436 53,329 49,041 28.38%
PBT 6,856 -1,333 -3,502 -2,432 -3,212 -1,442 -1,017 -
Tax -1,256 -771 -949 -44 -284 -613 0 -
NP 5,600 -2,104 -4,452 -2,476 -3,496 -2,055 -1,017 -
-
NP to SH 5,600 -407 -4,452 -2,476 -3,496 -2,055 -1,017 -
-
Tax Rate 18.32% - - - - - - -
Total Cost 65,760 64,490 53,092 50,886 48,932 55,384 50,058 19.92%
-
Net Worth 41,641 40,773 37,303 39,906 39,906 41,140 42,508 -1.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 41,641 40,773 37,303 39,906 39,906 41,140 42,508 -1.36%
NOSH 87,534 87,534 87,534 87,534 87,534 87,534 87,534 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.85% -3.37% -9.15% -5.11% -7.69% -3.85% -2.07% -
ROE 13.45% -1.00% -11.93% -6.20% -8.76% -5.00% -2.39% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 82.26 71.91 56.07 55.80 52.37 60.92 56.53 28.38%
EPS 6.44 -2.43 -5.13 -2.86 -4.04 -2.37 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.43 0.46 0.46 0.47 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.20 30.78 23.99 23.88 22.41 26.31 24.19 28.38%
EPS 2.76 -0.20 -2.20 -1.22 -1.72 -1.01 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.2011 0.184 0.1969 0.1969 0.203 0.2097 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.295 0.29 0.295 0.26 0.295 0.295 0.315 -
P/RPS 0.36 0.40 0.53 0.47 0.56 0.48 0.56 -25.49%
P/EPS 4.57 -61.81 -5.75 -9.11 -7.32 -12.57 -26.86 -
EY 21.88 -1.62 -17.40 -10.98 -13.66 -7.96 -3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.69 0.57 0.64 0.63 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 24/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.26 0.285 0.30 0.305 0.275 0.29 0.315 -
P/RPS 0.32 0.40 0.54 0.55 0.53 0.48 0.56 -31.11%
P/EPS 4.03 -60.75 -5.85 -10.69 -6.82 -12.35 -26.86 -
EY 24.83 -1.65 -17.11 -9.36 -14.65 -8.10 -3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.70 0.66 0.60 0.62 0.64 -10.69%

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