[SCNWOLF] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -80.62%
YoY- -12.12%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 41,691 32,352 21,242 10,879 39,342 30,438 19,758 64.58%
PBT 1,889 2,570 1,463 525 3,159 2,751 1,993 -3.51%
Tax -412 -159 -126 -39 -651 -239 -226 49.28%
NP 1,477 2,411 1,337 486 2,508 2,512 1,767 -11.27%
-
NP to SH 1,477 2,411 1,337 486 2,508 2,512 1,767 -11.27%
-
Tax Rate 21.81% 6.19% 8.61% 7.43% 20.61% 8.69% 11.34% -
Total Cost 40,214 29,941 19,905 10,393 36,834 27,926 17,991 71.03%
-
Net Worth 45,810 47,742 46,954 47,803 46,975 48,645 47,756 -2.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,369 795 795 - 3,980 2,791 2,785 -10.23%
Div Payout % 160.43% 33.00% 59.52% - 158.73% 111.11% 157.66% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 45,810 47,742 46,954 47,803 46,975 48,645 47,756 -2.73%
NOSH 78,983 79,570 79,583 79,672 79,619 79,746 79,594 -0.51%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.54% 7.45% 6.29% 4.47% 6.37% 8.25% 8.94% -
ROE 3.22% 5.05% 2.85% 1.02% 5.34% 5.16% 3.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.78 40.66 26.69 13.65 49.41 38.17 24.82 65.44%
EPS 1.87 3.03 1.68 0.61 3.15 3.15 2.22 -10.81%
DPS 3.00 1.00 1.00 0.00 5.00 3.50 3.50 -9.77%
NAPS 0.58 0.60 0.59 0.60 0.59 0.61 0.60 -2.23%
Adjusted Per Share Value based on latest NOSH - 79,672
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.57 15.96 10.48 5.37 19.41 15.02 9.75 64.57%
EPS 0.73 1.19 0.66 0.24 1.24 1.24 0.87 -11.04%
DPS 1.17 0.39 0.39 0.00 1.96 1.38 1.37 -9.99%
NAPS 0.226 0.2355 0.2316 0.2358 0.2317 0.24 0.2356 -2.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.45 0.38 0.38 0.35 0.36 0.37 0.40 -
P/RPS 0.85 0.93 1.42 2.56 0.73 0.97 1.61 -34.70%
P/EPS 24.06 12.54 22.62 57.38 11.43 11.75 18.02 21.27%
EY 4.16 7.97 4.42 1.74 8.75 8.51 5.55 -17.49%
DY 6.67 2.63 2.63 0.00 13.89 9.46 8.75 -16.56%
P/NAPS 0.78 0.63 0.64 0.58 0.61 0.61 0.67 10.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 21/02/11 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 -
Price 0.44 0.41 0.41 0.38 0.33 0.32 0.33 -
P/RPS 0.83 1.01 1.54 2.78 0.67 0.84 1.33 -26.99%
P/EPS 23.53 13.53 24.40 62.30 10.48 10.16 14.86 35.89%
EY 4.25 7.39 4.10 1.61 9.55 9.84 6.73 -26.41%
DY 6.82 2.44 2.44 0.00 15.15 10.94 10.61 -25.53%
P/NAPS 0.76 0.68 0.69 0.63 0.56 0.52 0.55 24.08%

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