[SCNWOLF] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -5017.86%
YoY- -75.86%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 11,359 53,329 36,781 23,088 10,511 64,299 39,490 -56.32%
PBT -803 -1,442 -763 -1,377 28 -5,846 627 -
Tax -71 -613 0 0 0 1,605 80 -
NP -874 -2,055 -763 -1,377 28 -4,241 707 -
-
NP to SH -874 -2,055 -763 -1,377 28 -4,623 393 -
-
Tax Rate - - - - 0.00% - -12.76% -
Total Cost 12,233 55,384 37,544 24,465 10,483 68,540 38,783 -53.56%
-
Net Worth 39,906 41,140 42,508 41,641 43,376 42,746 43,889 -6.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 39,906 41,140 42,508 41,641 43,376 42,746 43,889 -6.12%
NOSH 87,534 87,534 87,534 87,534 87,534 79,160 78,374 7.62%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -7.69% -3.85% -2.07% -5.96% 0.27% -6.60% 1.79% -
ROE -2.19% -5.00% -1.79% -3.31% 0.06% -10.81% 0.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.09 60.92 42.40 26.61 12.12 81.23 50.39 -59.18%
EPS -1.01 -2.37 -0.88 -1.59 0.03 -5.84 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.49 0.48 0.50 0.54 0.56 -12.25%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.59 26.26 18.11 11.37 5.18 31.67 19.45 -56.35%
EPS -0.43 -1.01 -0.38 -0.68 0.01 -2.28 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.2026 0.2093 0.2051 0.2136 0.2105 0.2161 -6.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.295 0.295 0.315 0.34 0.32 0.425 0.70 -
P/RPS 2.25 0.48 0.74 1.28 2.64 0.52 1.39 37.74%
P/EPS -29.28 -12.57 -35.82 -21.42 991.46 -7.28 139.60 -
EY -3.42 -7.96 -2.79 -4.67 0.10 -13.74 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.64 0.71 0.64 0.79 1.25 -35.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 26/05/16 29/02/16 26/11/15 28/08/15 27/05/15 -
Price 0.275 0.29 0.315 0.33 0.33 0.30 0.67 -
P/RPS 2.10 0.48 0.74 1.24 2.72 0.37 1.33 35.48%
P/EPS -27.30 -12.35 -35.82 -20.79 1,022.45 -5.14 133.62 -
EY -3.66 -8.10 -2.79 -4.81 0.10 -19.47 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.64 0.69 0.66 0.56 1.20 -36.92%

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