[SCNWOLF] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -62.79%
YoY- 123.78%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 13,260 9,566 6,584 15,605 11,840 11,412 9,951 21.11%
PBT -7,825 -3,072 -3,843 184 710 449 -1,607 187.56%
Tax -72 11 4 85 13 -66 15 -
NP -7,897 -3,061 -3,839 269 723 383 -1,592 191.14%
-
NP to SH -7,897 -3,061 -3,839 269 723 383 -1,592 191.14%
-
Tax Rate - - - -46.20% -1.83% 14.70% - -
Total Cost 21,157 12,627 10,423 15,336 11,117 11,029 11,543 49.82%
-
Net Worth 59,550 44,391 59,125 36,739 36,739 35,690 35,690 40.72%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 59,550 44,391 59,125 36,739 36,739 35,690 35,690 40.72%
NOSH 175,650 174,334 167,063 105,752 105,752 105,752 105,752 40.29%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -59.56% -32.00% -58.31% 1.72% 6.11% 3.36% -16.00% -
ROE -13.26% -6.90% -6.49% 0.73% 1.97% 1.07% -4.46% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.57 7.33 4.57 14.87 11.28 10.87 9.48 -13.94%
EPS -4.51 -2.35 -2.66 0.26 0.69 0.36 -1.52 106.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.41 0.35 0.35 0.34 0.34 0.00%
Adjusted Per Share Value based on latest NOSH - 105,752
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.53 4.71 3.24 7.69 5.83 5.62 4.90 21.12%
EPS -3.89 -1.51 -1.89 0.13 0.36 0.19 -0.78 192.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2933 0.2186 0.2912 0.1809 0.1809 0.1758 0.1758 40.71%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.655 0.63 0.455 0.285 0.225 0.23 0.22 -
P/RPS 8.65 8.60 9.97 1.92 1.99 2.12 2.32 140.63%
P/EPS -14.53 -26.87 -17.09 111.21 32.67 63.04 -14.51 0.09%
EY -6.88 -3.72 -5.85 0.90 3.06 1.59 -6.89 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.85 1.11 0.81 0.64 0.68 0.65 106.72%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 30/11/21 13/09/21 24/05/21 22/02/21 27/11/20 -
Price 0.79 0.545 0.68 0.475 0.30 0.24 0.215 -
P/RPS 10.43 7.44 14.89 3.20 2.66 2.21 2.27 176.63%
P/EPS -17.52 -23.25 -25.54 185.36 43.56 65.78 -14.18 15.15%
EY -5.71 -4.30 -3.91 0.54 2.30 1.52 -7.05 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.60 1.66 1.36 0.86 0.71 0.63 138.65%

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