[SCNWOLF] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -76.3%
YoY- -179.93%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 9,493 48,701 32,879 23,971 10,841 62,466 49,982 -66.92%
PBT 10,354 -5,792 -5,050 -3,012 -1,696 1,581 2,744 142.17%
Tax 15 161 -378 22 0 -1,046 -477 -
NP 10,369 -5,631 -5,428 -2,990 -1,696 535 2,267 175.28%
-
NP to SH 10,369 -5,631 -5,428 -2,990 -1,696 535 2,267 175.28%
-
Tax Rate -0.14% - - - - 66.16% 17.38% -
Total Cost -876 54,332 38,307 26,961 12,537 61,931 47,715 -
-
Net Worth 46,759 36,262 34,354 37,521 38,483 45,600 44,642 3.13%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 46,759 36,262 34,354 37,521 38,483 45,600 44,642 3.13%
NOSH 96,209 96,209 96,209 96,209 96,209 96,209 96,209 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 109.23% -11.56% -16.51% -12.47% -15.64% 0.86% 4.54% -
ROE 22.18% -15.53% -15.80% -7.97% -4.41% 1.17% 5.08% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.95 51.03 34.45 24.92 11.27 65.75 57.10 -68.76%
EPS 10.87 -5.90 -5.69 -3.11 -1.76 0.60 2.59 159.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.38 0.36 0.39 0.40 0.48 0.51 -2.62%
Adjusted Per Share Value based on latest NOSH - 96,209
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.68 23.98 16.19 11.81 5.34 30.76 24.61 -66.89%
EPS 5.11 -2.77 -2.67 -1.47 -0.84 0.26 1.12 174.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2303 0.1786 0.1692 0.1848 0.1895 0.2246 0.2199 3.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.145 0.175 0.155 0.24 0.25 0.265 -
P/RPS 1.46 0.28 0.51 0.62 2.13 0.38 0.46 115.81%
P/EPS 1.33 -2.46 -3.08 -4.99 -13.61 44.39 10.23 -74.30%
EY 74.94 -40.70 -32.50 -20.05 -7.35 2.25 9.77 288.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.49 0.40 0.60 0.52 0.52 -30.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 28/05/19 26/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.14 0.145 0.15 0.18 0.19 0.245 0.32 -
P/RPS 1.41 0.28 0.44 0.72 1.69 0.37 0.56 84.97%
P/EPS 1.29 -2.46 -2.64 -5.79 -10.78 43.51 12.36 -77.80%
EY 77.61 -40.70 -37.92 -17.27 -9.28 2.30 8.09 350.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.42 0.46 0.48 0.51 0.63 -40.35%

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