[SCNWOLF] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 34.8%
YoY- -55.26%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 40,826 41,519 39,342 37,806 36,247 35,540 36,951 6.86%
PBT 2,629 3,131 3,159 2,573 2,141 1,491 2,235 11.42%
Tax -551 -690 -651 -795 -822 -671 -819 -23.20%
NP 2,078 2,441 2,508 1,778 1,319 820 1,416 29.10%
-
NP to SH 2,078 2,441 2,508 1,778 1,319 820 1,416 29.10%
-
Tax Rate 20.96% 22.04% 20.61% 30.90% 38.39% 45.00% 36.64% -
Total Cost 38,748 39,078 36,834 36,028 34,928 34,720 35,535 5.93%
-
Net Worth 46,924 47,803 29,499 48,410 47,921 48,086 46,629 0.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,545 1,948 4,352 3,602 3,602 3,986 4,777 -52.85%
Div Payout % 74.37% 79.80% 173.54% 202.61% 273.11% 486.21% 337.41% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,924 47,803 29,499 48,410 47,921 48,086 46,629 0.42%
NOSH 79,532 79,672 50,000 79,361 79,868 80,144 79,032 0.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.09% 5.88% 6.37% 4.70% 3.64% 2.31% 3.83% -
ROE 4.43% 5.11% 8.50% 3.67% 2.75% 1.71% 3.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.33 52.11 78.68 47.64 45.38 44.34 46.75 6.42%
EPS 2.61 3.06 5.02 2.24 1.65 1.02 1.79 28.55%
DPS 1.94 2.45 8.70 4.50 4.50 5.00 6.00 -52.85%
NAPS 0.59 0.60 0.59 0.61 0.60 0.60 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 79,361
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.14 20.48 19.41 18.65 17.88 17.53 18.23 6.86%
EPS 1.03 1.20 1.24 0.88 0.65 0.40 0.70 29.33%
DPS 0.76 0.96 2.15 1.78 1.78 1.97 2.36 -52.98%
NAPS 0.2315 0.2358 0.1455 0.2388 0.2364 0.2372 0.23 0.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.35 0.36 0.37 0.40 0.43 0.35 -
P/RPS 0.74 0.67 0.46 0.78 0.88 0.97 0.75 -0.89%
P/EPS 14.54 11.42 7.18 16.52 24.22 42.03 19.53 -17.84%
EY 6.88 8.75 13.93 6.06 4.13 2.38 5.12 21.74%
DY 5.11 6.99 24.18 12.16 11.25 11.63 17.14 -55.33%
P/NAPS 0.64 0.58 0.61 0.61 0.67 0.72 0.59 5.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 25/05/09 -
Price 0.41 0.38 0.33 0.32 0.33 0.42 0.46 -
P/RPS 0.80 0.73 0.42 0.67 0.73 0.95 0.98 -12.64%
P/EPS 15.69 12.40 6.58 14.28 19.98 41.05 25.67 -27.95%
EY 6.37 8.06 15.20 7.00 5.00 2.44 3.89 38.88%
DY 4.74 6.43 26.38 14.06 13.64 11.90 13.04 -49.03%
P/NAPS 0.69 0.63 0.56 0.52 0.55 0.70 0.78 -7.84%

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