[SCNWOLF] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 73.76%
YoY- 91.72%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,667 11,149 10,235 10,552 9,653 9,731 8,114 27.42%
PBT 720 -854 -958 171 -373 467 -617 -
Tax 18 -9 -14 -119 -114 18 0 -
NP 738 -863 -972 52 -487 485 -617 -
-
NP to SH 593 -979 -992 -122 -465 244 -559 -
-
Tax Rate -2.50% - - 69.59% - -3.85% - -
Total Cost 10,929 12,012 11,207 10,500 10,140 9,246 8,731 16.16%
-
Net Worth 40,534 39,913 40,581 41,937 42,624 41,937 41,924 -2.22%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 40,534 39,913 40,581 41,937 42,624 41,937 41,924 -2.22%
NOSH 75,063 75,307 75,151 76,250 77,499 76,250 77,638 -2.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.33% -7.74% -9.50% 0.49% -5.05% 4.98% -7.60% -
ROE 1.46% -2.45% -2.44% -0.29% -1.09% 0.58% -1.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.54 14.80 13.62 13.84 12.46 12.76 10.45 30.31%
EPS 0.79 -1.30 -1.32 -0.16 -0.60 0.32 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.54 0.55 0.55 0.55 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 76,250
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.75 5.49 5.04 5.20 4.75 4.79 4.00 27.39%
EPS 0.29 -0.48 -0.49 -0.06 -0.23 0.12 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.1966 0.1999 0.2065 0.2099 0.2065 0.2065 -2.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.44 0.31 0.32 0.315 0.345 0.34 0.32 -
P/RPS 2.83 2.09 2.35 2.28 2.77 2.66 3.06 -5.08%
P/EPS 55.70 -23.85 -24.24 -196.88 -57.50 106.25 -44.44 -
EY 1.80 -4.19 -4.13 -0.51 -1.74 0.94 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.58 0.59 0.57 0.63 0.62 0.59 23.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 30/05/13 22/02/13 23/11/12 -
Price 0.40 0.335 0.33 0.31 0.29 0.33 0.29 -
P/RPS 2.57 2.26 2.42 2.24 2.33 2.59 2.77 -4.87%
P/EPS 50.63 -25.77 -25.00 -193.75 -48.33 103.13 -40.28 -
EY 1.98 -3.88 -4.00 -0.52 -2.07 0.97 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.61 0.56 0.53 0.60 0.54 23.39%

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