[SCNWOLF] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 7.85%
YoY- -460.92%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 36,550 37,607 43,647 42,282 39,217 45,015 43,595 -11.11%
PBT -9,992 -11,598 -12,602 -15,851 -17,017 -14,556 -6,021 40.30%
Tax 48 48 -23 -45 -57 28 113 -43.58%
NP -9,944 -11,550 -12,625 -15,896 -17,074 -14,528 -5,908 41.63%
-
NP to SH -9,944 -9,475 -10,550 -13,821 -14,999 -14,528 -5,908 41.63%
-
Tax Rate - - - - - - - -
Total Cost 46,494 49,157 56,272 58,178 56,291 59,543 49,503 -4.10%
-
Net Worth 57,642 65,373 65,373 64,796 76,473 59,550 44,391 19.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 57,642 65,373 65,373 64,796 76,473 59,550 44,391 19.07%
NOSH 198,767 198,767 198,767 196,433 196,081 175,650 174,334 9.16%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -27.21% -30.71% -28.93% -37.60% -43.54% -32.27% -13.55% -
ROE -17.25% -14.49% -16.14% -21.33% -19.61% -24.40% -13.31% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.39 18.98 22.03 21.53 20.00 25.70 33.39 -32.88%
EPS -5.00 -4.78 -5.33 -7.04 -7.65 -8.29 -4.52 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.33 0.33 0.39 0.34 0.34 -10.08%
Adjusted Per Share Value based on latest NOSH - 196,433
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.00 18.52 21.50 20.82 19.31 22.17 21.47 -11.11%
EPS -4.90 -4.67 -5.20 -6.81 -7.39 -7.15 -2.91 41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2839 0.3219 0.3219 0.3191 0.3766 0.2933 0.2186 19.09%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.44 0.47 0.50 0.525 0.69 0.655 0.63 -
P/RPS 2.39 2.48 2.27 2.44 3.45 2.55 1.89 16.98%
P/EPS -8.80 -9.83 -9.39 -7.46 -9.02 -7.90 -13.92 -26.40%
EY -11.37 -10.18 -10.65 -13.41 -11.09 -12.66 -7.18 35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.42 1.52 1.59 1.77 1.93 1.85 -12.30%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 25/05/22 24/02/22 -
Price 0.45 0.44 0.52 0.52 0.615 0.79 0.545 -
P/RPS 2.45 2.32 2.36 2.41 3.07 3.07 1.63 31.31%
P/EPS -8.99 -9.20 -9.76 -7.39 -8.04 -9.52 -12.04 -17.73%
EY -11.12 -10.87 -10.24 -13.54 -12.44 -10.50 -8.30 21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.33 1.58 1.58 1.58 2.32 1.60 -2.10%

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