[SCNWOLF] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 144.88%
YoY- 338.62%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 55,467 62,466 75,888 75,673 68,867 62,386 53,028 3.04%
PBT -1,829 1,581 4,038 4,304 1,184 -1,333 -3,306 -32.58%
Tax -732 -1,046 -536 -1,429 -1,014 -771 -1,325 -32.64%
NP -2,561 535 3,502 2,875 170 -2,104 -4,631 -32.60%
-
NP to SH -2,561 535 5,199 4,572 1,867 -407 -4,631 -32.60%
-
Tax Rate - 66.16% 13.27% 33.20% 85.64% - - -
Total Cost 58,028 61,931 72,386 72,798 68,697 64,490 57,659 0.42%
-
Net Worth 38,483 45,600 44,642 44,244 41,641 40,773 37,303 2.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 38,483 45,600 44,642 44,244 41,641 40,773 37,303 2.09%
NOSH 96,209 96,209 96,209 87,534 87,534 87,534 86,753 7.13%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -4.62% 0.86% 4.61% 3.80% 0.25% -3.37% -8.73% -
ROE -6.65% 1.17% 11.65% 10.33% 4.48% -1.00% -12.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.65 65.75 86.70 87.23 79.38 71.91 61.13 -3.82%
EPS -2.66 0.56 5.94 5.27 2.15 -0.47 -5.34 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.48 0.51 0.51 0.48 0.47 0.43 -4.70%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.36 30.82 37.44 37.33 33.97 30.78 26.16 3.03%
EPS -1.26 0.26 2.56 2.26 0.92 -0.20 -2.28 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.225 0.2202 0.2183 0.2054 0.2011 0.184 2.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.24 0.25 0.265 0.275 0.295 0.29 0.295 -
P/RPS 0.42 0.38 0.31 0.32 0.37 0.40 0.48 -8.50%
P/EPS -9.02 44.39 4.46 5.22 13.71 -61.81 -5.53 38.52%
EY -11.09 2.25 22.41 19.16 7.30 -1.62 -18.10 -27.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.52 0.54 0.61 0.62 0.69 -8.88%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 26/02/18 28/11/17 30/08/17 30/05/17 -
Price 0.19 0.245 0.32 0.30 0.26 0.285 0.30 -
P/RPS 0.33 0.37 0.37 0.34 0.33 0.40 0.49 -23.14%
P/EPS -7.14 43.51 5.39 5.69 12.08 -60.75 -5.62 17.28%
EY -14.01 2.30 18.56 17.57 8.28 -1.65 -17.79 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.63 0.59 0.54 0.61 0.70 -22.22%

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