[SCNWOLF] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -14.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 9,121 10,349 10,113 12,631 10,538 9,362 9,720 -4.13%
PBT 327 790 1,297 2,096 2,341 1,977 1,707 -66.60%
Tax -40 -75 -148 -273 -212 -178 -143 -57.06%
NP 287 715 1,149 1,823 2,129 1,799 1,564 -67.54%
-
NP to SH 287 715 1,149 1,823 2,129 1,799 1,564 -67.54%
-
Tax Rate 12.23% 9.49% 11.41% 13.02% 9.06% 9.00% 8.38% -
Total Cost 8,834 9,634 8,964 10,808 8,409 7,563 8,156 5.44%
-
Net Worth 48,630 49,005 50,268 45,210 47,222 45,574 26,319 50.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 803 2,393 - - - - -
Div Payout % - 112.36% 208.33% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 48,630 49,005 50,268 45,210 47,222 45,574 26,319 50.29%
NOSH 79,722 80,337 79,791 72,920 80,037 79,955 50,614 35.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.15% 6.91% 11.36% 14.43% 20.20% 19.22% 16.09% -
ROE 0.59% 1.46% 2.29% 4.03% 4.51% 3.95% 5.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.44 12.88 12.67 17.32 13.17 11.71 19.20 -29.08%
EPS 0.36 0.89 1.44 2.50 2.66 2.25 3.09 -75.99%
DPS 0.00 1.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.63 0.62 0.59 0.57 0.52 11.17%
Adjusted Per Share Value based on latest NOSH - 72,920
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.50 5.11 4.99 6.23 5.20 4.62 4.79 -4.05%
EPS 0.14 0.35 0.57 0.90 1.05 0.89 0.77 -67.73%
DPS 0.00 0.40 1.18 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.2417 0.248 0.223 0.233 0.2248 0.1298 50.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 0.47 0.40 0.42 0.46 0.50 0.57 0.00 -
P/RPS 4.11 3.11 3.31 2.66 3.80 4.87 0.00 -
P/EPS 130.56 44.94 29.17 18.40 18.80 25.33 0.00 -
EY 0.77 2.23 3.43 5.43 5.32 3.95 0.00 -
DY 0.00 2.50 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.67 0.74 0.85 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 12/12/08 25/08/08 26/05/08 25/02/08 19/11/07 20/08/07 -
Price 0.50 0.34 0.38 0.41 0.48 0.54 0.69 -
P/RPS 4.37 2.64 3.00 2.37 3.65 4.61 3.59 13.93%
P/EPS 138.89 38.20 26.39 16.40 18.05 24.00 22.33 236.34%
EY 0.72 2.62 3.79 6.10 5.54 4.17 4.48 -70.27%
DY 0.00 2.94 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.56 0.60 0.66 0.81 0.95 1.33 -27.45%

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