[SCNWOLF] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 23.81%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 52,551 51,238 50,619 49,158 44,799 43,603 41,589 16.92%
PBT -4,985 -234 -406 -903 -1,953 -921 -2,014 83.28%
Tax 1,696 -11 -202 -319 -96 -124 -256 -
NP -3,289 -245 -608 -1,222 -2,049 -1,045 -2,270 28.13%
-
NP to SH -3,603 -627 -1,210 -1,827 -2,398 -1,500 -2,558 25.73%
-
Tax Rate - - - - - - - -
Total Cost 55,840 51,483 51,227 50,380 46,848 44,648 43,859 17.52%
-
Net Worth 46,846 48,581 43,580 39,092 39,288 40,534 39,913 11.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 46,846 48,581 43,580 39,092 39,288 40,534 39,913 11.30%
NOSH 87,534 87,534 87,534 75,178 75,555 75,063 75,307 10.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -6.26% -0.48% -1.20% -2.49% -4.57% -2.40% -5.46% -
ROE -7.69% -1.29% -2.78% -4.67% -6.10% -3.70% -6.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 60.58 59.06 63.88 65.39 59.29 58.09 55.23 6.37%
EPS -4.15 -0.72 -1.53 -2.43 -3.17 -2.00 -3.40 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.55 0.52 0.52 0.54 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 75,178
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.92 25.28 24.97 24.25 22.10 21.51 20.52 16.90%
EPS -1.78 -0.31 -0.60 -0.90 -1.18 -0.74 -1.26 25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2311 0.2397 0.215 0.1928 0.1938 0.20 0.1969 11.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.425 0.70 0.59 0.615 0.485 0.44 0.31 -
P/RPS 0.70 1.19 0.92 0.94 0.82 0.76 0.56 16.08%
P/EPS -10.23 -96.85 -38.64 -25.31 -15.28 -22.02 -9.13 7.90%
EY -9.77 -1.03 -2.59 -3.95 -6.54 -4.54 -10.96 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.07 1.18 0.93 0.81 0.58 22.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 26/05/14 24/02/14 -
Price 0.30 0.67 0.71 0.59 0.55 0.40 0.335 -
P/RPS 0.50 1.13 1.11 0.90 0.93 0.69 0.61 -12.44%
P/EPS -7.22 -92.70 -46.49 -24.28 -17.33 -20.02 -9.86 -18.80%
EY -13.84 -1.08 -2.15 -4.12 -5.77 -5.00 -10.14 23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.20 1.29 1.13 1.06 0.74 0.63 -7.57%

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