[SCNWOLF] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -33.07%
YoY- -246.86%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 54,177 53,329 49,842 48,435 48,468 52,551 51,238 3.77%
PBT -2,273 -1,442 -6,375 -6,097 -5,049 -4,985 -234 353.37%
Tax -684 -613 1,616 1,825 1,933 1,696 -11 1457.78%
NP -2,957 -2,055 -4,759 -4,272 -3,116 -3,289 -245 423.78%
-
NP to SH -2,957 -2,055 -4,759 -4,197 -3,154 -3,603 -627 180.43%
-
Tax Rate - - - - - - - -
Total Cost 57,134 55,384 54,601 52,707 51,584 55,840 51,483 7.16%
-
Net Worth 39,805 41,140 42,508 41,641 43,376 46,846 48,581 -12.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 39,805 41,140 42,508 41,641 43,376 46,846 48,581 -12.40%
NOSH 87,534 87,534 87,534 87,534 87,534 87,534 87,534 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.46% -3.85% -9.55% -8.82% -6.43% -6.26% -0.48% -
ROE -7.43% -5.00% -11.20% -10.08% -7.27% -7.69% -1.29% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.61 60.92 57.45 55.83 55.87 60.58 59.06 3.95%
EPS -3.42 -2.35 -5.49 -4.84 -3.64 -4.15 -0.72 181.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.49 0.48 0.50 0.54 0.56 -12.25%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.68 26.26 24.55 23.85 23.87 25.88 25.23 3.78%
EPS -1.46 -1.01 -2.34 -2.07 -1.55 -1.77 -0.31 180.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.2026 0.2093 0.2051 0.2136 0.2307 0.2393 -12.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.295 0.295 0.315 0.34 0.32 0.425 0.70 -
P/RPS 0.47 0.48 0.55 0.61 0.57 0.70 1.19 -46.07%
P/EPS -8.63 -12.57 -5.74 -7.03 -8.80 -10.23 -96.85 -79.96%
EY -11.58 -7.96 -17.41 -14.23 -11.36 -9.77 -1.03 399.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.64 0.71 0.64 0.79 1.25 -35.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 26/05/16 29/02/16 26/11/15 28/08/15 27/05/15 -
Price 0.275 0.29 0.315 0.33 0.33 0.30 0.67 -
P/RPS 0.44 0.48 0.55 0.59 0.59 0.50 1.13 -46.58%
P/EPS -8.05 -12.35 -5.74 -6.82 -9.08 -7.22 -92.70 -80.30%
EY -12.43 -8.10 -17.41 -14.66 -11.02 -13.84 -1.08 407.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.64 0.69 0.66 0.56 1.20 -36.92%

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