[SCNWOLF] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -578.69%
YoY- -237.17%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 48,701 45,363 48,945 55,467 62,466 75,888 75,673 -25.51%
PBT -5,792 -6,213 -5,852 -1,829 1,581 4,038 4,304 -
Tax 161 -947 -344 -732 -1,046 -536 -1,429 -
NP -5,631 -7,160 -6,196 -2,561 535 3,502 2,875 -
-
NP to SH -5,631 -7,160 -6,196 -2,561 535 5,199 4,572 -
-
Tax Rate - - - - 66.16% 13.27% 33.20% -
Total Cost 54,332 52,523 55,141 58,028 61,931 72,386 72,798 -17.76%
-
Net Worth 36,262 34,354 37,521 38,483 45,600 44,642 44,244 -12.45%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 36,262 34,354 37,521 38,483 45,600 44,642 44,244 -12.45%
NOSH 96,209 96,209 96,209 96,209 96,209 96,209 87,534 6.52%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -11.56% -15.78% -12.66% -4.62% 0.86% 4.61% 3.80% -
ROE -15.53% -20.84% -16.51% -6.65% 1.17% 11.65% 10.33% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 51.03 47.54 50.87 57.65 65.75 86.70 87.23 -30.12%
EPS -5.90 -7.50 -6.44 -2.66 0.56 5.94 5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.39 0.40 0.48 0.51 0.51 -17.85%
Adjusted Per Share Value based on latest NOSH - 96,209
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.98 22.34 24.10 27.32 30.76 37.37 37.27 -25.53%
EPS -2.77 -3.53 -3.05 -1.26 0.26 2.56 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.1692 0.1848 0.1895 0.2246 0.2199 0.2179 -12.44%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.145 0.175 0.155 0.24 0.25 0.265 0.275 -
P/RPS 0.28 0.37 0.30 0.42 0.38 0.31 0.32 -8.53%
P/EPS -2.46 -2.33 -2.41 -9.02 44.39 4.46 5.22 -
EY -40.70 -42.87 -41.55 -11.09 2.25 22.41 19.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.40 0.60 0.52 0.52 0.54 -20.93%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 28/05/19 26/02/19 30/11/18 30/08/18 31/05/18 26/02/18 -
Price 0.145 0.15 0.18 0.19 0.245 0.32 0.30 -
P/RPS 0.28 0.32 0.35 0.33 0.37 0.37 0.34 -12.17%
P/EPS -2.46 -2.00 -2.79 -7.14 43.51 5.39 5.69 -
EY -40.70 -50.02 -35.78 -14.01 2.30 18.56 17.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.46 0.48 0.51 0.63 0.59 -25.48%

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