[SCNWOLF] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -36.39%
YoY- -4285.42%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,552 36,755 27,102 17,371 9,257 36,947 28,849 -48.88%
PBT 171 -1,889 -1,527 -1,971 -1,377 -857 -184 -
Tax -119 -41 18 0 0 -297 0 -
NP 52 -1,930 -1,509 -1,971 -1,377 -1,154 -184 -
-
NP to SH -122 -2,192 -1,789 -2,009 -1,473 -928 -134 -6.06%
-
Tax Rate 69.59% - - - - - - -
Total Cost 10,500 38,685 28,611 19,342 10,634 38,101 29,033 -49.27%
-
Net Worth 41,937 42,357 42,595 41,886 42,739 42,569 44,141 -3.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 41,937 42,357 42,595 41,886 42,739 42,569 44,141 -3.36%
NOSH 76,250 75,637 77,445 77,567 76,321 76,016 78,823 -2.19%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.49% -5.25% -5.57% -11.35% -14.88% -3.12% -0.64% -
ROE -0.29% -5.18% -4.20% -4.80% -3.45% -2.18% -0.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.84 48.59 34.99 22.39 12.13 48.60 36.60 -47.73%
EPS -0.16 -2.98 -2.31 -2.59 -1.93 -1.22 -0.17 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.55 0.54 0.56 0.56 0.56 -1.19%
Adjusted Per Share Value based on latest NOSH - 77,638
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.21 18.13 13.37 8.57 4.57 18.23 14.23 -48.85%
EPS -0.06 -1.08 -0.88 -0.99 -0.73 -0.46 -0.07 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2069 0.209 0.2101 0.2066 0.2108 0.21 0.2178 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.315 0.345 0.34 0.32 0.34 0.34 0.40 -
P/RPS 2.28 0.71 0.97 1.43 2.80 0.70 1.09 63.63%
P/EPS -196.88 -11.90 -14.72 -12.36 -17.62 -27.85 -235.29 -11.21%
EY -0.51 -8.40 -6.79 -8.09 -5.68 -3.59 -0.42 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.62 0.59 0.61 0.61 0.71 -13.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 28/05/12 27/02/12 -
Price 0.31 0.29 0.33 0.29 0.32 0.32 0.38 -
P/RPS 2.24 0.60 0.94 1.29 2.64 0.66 1.04 66.85%
P/EPS -193.75 -10.01 -14.29 -11.20 -16.58 -26.21 -223.53 -9.09%
EY -0.52 -9.99 -7.00 -8.93 -6.03 -3.81 -0.45 10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.60 0.54 0.57 0.57 0.68 -12.15%

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