[SCNWOLF] QoQ TTM 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- 86.58%
YoY- -134.89%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 45,015 43,595 45,441 48,808 37,189 33,517 32,104 25.30%
PBT -14,556 -6,021 -2,500 -264 -203 -3,366 -10,001 28.45%
Tax 28 113 36 47 -1,414 -1,415 -1,338 -
NP -14,528 -5,908 -2,464 -217 -1,617 -4,781 -11,339 17.98%
-
NP to SH -14,528 -5,908 -2,464 -217 -1,617 -4,781 -11,339 17.98%
-
Tax Rate - - - - - - - -
Total Cost 59,543 49,503 47,905 49,025 38,806 38,298 43,443 23.41%
-
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 -32.27% -13.55% -5.42% -0.44% -4.35% -14.26% -35.32% -
ROE -24.40% -13.31% -4.17% -0.59% -4.40% -13.40% -31.77% -
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 25.70 33.39 31.51 46.50 35.43 31.93 30.58 -10.95%
EPS -8.29 -4.52 -1.71 -0.21 -1.54 -4.55 -10.80 -16.17%
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 22.17 21.47 22.38 24.04 18.31 16.51 15.81 25.30%
EPS -7.15 -2.91 -1.21 -0.11 -0.80 -2.35 -5.58 17.99%
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 2.55 1.89 1.44 0.61 0.64 0.72 0.72 132.52%
P/EPS -7.90 -13.92 -26.63 -137.87 -14.61 -5.05 -2.04 146.80%
EY -12.66 -7.18 -3.76 -0.73 -6.85 -19.80 -49.10 -59.52%
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 3.07 1.63 2.16 1.02 0.85 0.75 0.70 168.17%
P/EPS -9.52 -12.04 -39.80 -229.78 -19.48 -5.27 -1.99 184.18%
EY -10.50 -8.30 -2.51 -0.44 -5.13 -18.98 -50.24 -64.81%
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