[SCNWOLF] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 500.0%
YoY- -92.48%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,257 8,098 8,955 9,824 10,070 9,339 11,110 -11.46%
PBT -1,377 -684 -238 82 -28 -681 1,107 -
Tax 0 -294 0 0 0 -253 -33 -
NP -1,377 -978 -238 82 -28 -934 1,074 -
-
NP to SH -1,473 -801 -216 64 -16 -934 1,074 -
-
Tax Rate - - - 0.00% - - 2.98% -
Total Cost 10,634 9,076 9,193 9,742 10,098 10,273 10,036 3.93%
-
Net Worth 42,739 44,327 43,199 32,581 46,399 45,522 47,382 -6.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 1,569 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 42,739 44,327 43,199 32,581 46,399 45,522 47,382 -6.65%
NOSH 76,321 77,766 77,142 58,181 80,000 78,487 78,970 -2.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -14.88% -12.08% -2.66% 0.83% -0.28% -10.00% 9.67% -
ROE -3.45% -1.81% -0.50% 0.20% -0.03% -2.05% 2.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.13 10.41 11.61 16.89 12.59 11.90 14.07 -9.42%
EPS -1.93 -1.03 -0.28 0.11 -0.02 -1.19 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.56 0.57 0.56 0.56 0.58 0.58 0.60 -4.49%
Adjusted Per Share Value based on latest NOSH - 58,181
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.57 3.99 4.42 4.85 4.97 4.61 5.48 -11.41%
EPS -0.73 -0.40 -0.11 0.03 -0.01 -0.46 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
NAPS 0.2108 0.2187 0.2131 0.1607 0.2289 0.2246 0.2337 -6.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.34 0.34 0.40 0.39 0.445 0.45 0.38 -
P/RPS 2.80 3.27 3.45 2.31 3.54 3.78 2.70 2.45%
P/EPS -17.62 -33.01 -142.86 354.55 -2,225.00 -37.82 27.94 -
EY -5.68 -3.03 -0.70 0.28 -0.04 -2.64 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.61 0.60 0.71 0.70 0.77 0.78 0.63 -2.12%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 28/05/12 27/02/12 29/11/11 22/08/11 30/05/11 21/02/11 -
Price 0.32 0.32 0.38 0.35 0.47 0.44 0.41 -
P/RPS 2.64 3.07 3.27 2.07 3.73 3.70 2.91 -6.29%
P/EPS -16.58 -31.07 -135.71 318.18 -2,350.00 -36.97 30.15 -
EY -6.03 -3.22 -0.74 0.31 -0.04 -2.70 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.57 0.56 0.68 0.63 0.81 0.76 0.68 -11.10%

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