[SCNWOLF] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 8.11%
YoY- -136.21%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 42,581 41,574 42,208 36,755 36,136 34,742 37,028 9.73%
PBT -2,188 -1,574 684 -1,889 -2,036 -3,942 -5,508 -45.87%
Tax -189 -266 -476 -41 24 0 0 -
NP -2,377 -1,840 208 -1,930 -2,012 -3,942 -5,508 -42.80%
-
NP to SH -2,790 -2,228 -488 -2,192 -2,385 -4,018 -5,892 -39.16%
-
Tax Rate - - 69.59% - - - - -
Total Cost 44,958 43,414 42,000 38,685 38,148 38,684 42,536 3.75%
-
Net Worth 39,902 40,645 41,937 42,357 42,595 41,886 42,739 -4.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 39,902 40,645 41,937 42,357 42,595 41,886 42,739 -4.46%
NOSH 75,287 75,270 76,250 75,637 77,445 77,567 76,321 -0.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.58% -4.43% 0.49% -5.25% -5.57% -11.35% -14.88% -
ROE -6.99% -5.48% -1.16% -5.18% -5.60% -9.59% -13.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.56 55.23 55.35 48.59 46.66 44.79 48.52 10.73%
EPS -3.71 -2.96 -0.64 -2.98 -3.08 -5.18 -7.72 -38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.55 0.56 0.55 0.54 0.56 -3.59%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.01 20.51 20.82 18.13 17.83 17.14 18.27 9.73%
EPS -1.38 -1.10 -0.24 -1.08 -1.18 -1.98 -2.91 -39.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1968 0.2005 0.2069 0.209 0.2101 0.2066 0.2108 -4.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.31 0.32 0.315 0.345 0.34 0.32 0.34 -
P/RPS 0.55 0.58 0.57 0.71 0.73 0.71 0.70 -14.81%
P/EPS -8.36 -10.81 -49.22 -11.90 -11.04 -6.18 -4.40 53.22%
EY -11.96 -9.25 -2.03 -8.40 -9.06 -16.19 -22.71 -34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.57 0.62 0.62 0.59 0.61 -3.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 -
Price 0.335 0.33 0.31 0.29 0.33 0.29 0.32 -
P/RPS 0.59 0.60 0.56 0.60 0.71 0.65 0.66 -7.18%
P/EPS -9.04 -11.15 -48.44 -10.01 -10.71 -5.60 -4.15 67.80%
EY -11.06 -8.97 -2.06 -9.99 -9.33 -17.86 -24.13 -40.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.56 0.52 0.60 0.54 0.57 6.88%

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