[SCNWOLF] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -9.44%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 32,801 34,208 32,743 34,633 36,550 37,607 43,647 -17.35%
PBT -6,641 -9,520 -11,916 -10,915 -9,992 -11,598 -12,602 -34.78%
Tax 0 0 -1 32 48 48 -23 -
NP -6,641 -9,520 -11,917 -10,883 -9,944 -11,550 -12,625 -34.86%
-
NP to SH -6,641 -9,520 -11,917 -10,883 -9,944 -9,475 -10,550 -26.57%
-
Tax Rate - - - - - - - -
Total Cost 39,442 43,728 44,660 45,516 46,494 49,157 56,272 -21.11%
-
Net Worth 44,046 48,040 54,045 53,667 57,642 65,373 65,373 -23.16%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 44,046 48,040 54,045 53,667 57,642 65,373 65,373 -23.16%
NOSH 200,289 200,249 200,169 198,767 198,767 198,767 198,767 0.51%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -20.25% -27.83% -36.40% -31.42% -27.21% -30.71% -28.93% -
ROE -15.08% -19.82% -22.05% -20.28% -17.25% -14.49% -16.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.38 17.09 16.36 17.42 18.39 18.98 22.03 -17.94%
EPS -3.32 -4.76 -5.95 -5.48 -5.00 -4.78 -5.33 -27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.27 0.27 0.29 0.33 0.33 -23.70%
Adjusted Per Share Value based on latest NOSH - 198,767
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.15 16.85 16.13 17.06 18.00 18.52 21.50 -17.38%
EPS -3.27 -4.69 -5.87 -5.36 -4.90 -4.67 -5.20 -26.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2169 0.2366 0.2662 0.2643 0.2839 0.3219 0.3219 -23.15%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.52 0.45 0.50 0.455 0.44 0.47 0.50 -
P/RPS 3.17 2.63 3.06 2.61 2.39 2.48 2.27 24.96%
P/EPS -15.68 -9.46 -8.40 -8.31 -8.80 -9.83 -9.39 40.79%
EY -6.38 -10.57 -11.91 -12.03 -11.37 -10.18 -10.65 -28.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.88 1.85 1.69 1.52 1.42 1.52 34.12%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 29/05/24 27/02/24 28/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.49 0.46 0.44 0.55 0.45 0.44 0.52 -
P/RPS 2.99 2.69 2.69 3.16 2.45 2.32 2.36 17.10%
P/EPS -14.77 -9.67 -7.39 -10.05 -8.99 -9.20 -9.76 31.84%
EY -6.77 -10.34 -13.53 -9.96 -11.12 -10.87 -10.24 -24.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.92 1.63 2.04 1.55 1.33 1.58 25.85%

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