[SCNWOLF] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 57.84%
YoY- -407.86%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 45,441 48,808 37,189 33,517 32,104 31,646 43,482 2.97%
PBT -2,500 -264 -203 -3,366 -10,001 1,960 973 -
Tax 36 47 -1,414 -1,415 -1,338 -1,338 577 -84.24%
NP -2,464 -217 -1,617 -4,781 -11,339 622 1,550 -
-
NP to SH -2,464 -217 -1,617 -4,781 -11,339 622 1,550 -
-
Tax Rate - - - - - 68.27% -59.30% -
Total Cost 47,905 49,025 38,806 38,298 43,443 31,024 41,932 9.27%
-
Net Worth 59,125 36,739 36,739 35,690 35,690 37,789 38,171 33.83%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 59,125 36,739 36,739 35,690 35,690 37,789 38,171 33.83%
NOSH 167,063 105,752 105,752 105,752 105,752 105,752 96,209 44.42%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.42% -0.44% -4.35% -14.26% -35.32% 1.97% 3.56% -
ROE -4.17% -0.59% -4.40% -13.40% -31.77% 1.65% 4.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.51 46.50 35.43 31.93 30.58 30.15 45.57 -21.78%
EPS -1.71 -0.21 -1.54 -4.55 -10.80 0.59 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.35 0.35 0.34 0.34 0.36 0.40 1.65%
Adjusted Per Share Value based on latest NOSH - 105,752
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.38 24.04 18.31 16.51 15.81 15.58 21.41 2.99%
EPS -1.21 -0.11 -0.80 -2.35 -5.58 0.31 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2912 0.1809 0.1809 0.1758 0.1758 0.1861 0.188 33.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.455 0.285 0.225 0.23 0.22 0.22 0.095 -
P/RPS 1.44 0.61 0.64 0.72 0.72 0.73 0.21 260.51%
P/EPS -26.63 -137.87 -14.61 -5.05 -2.04 37.13 5.85 -
EY -3.76 -0.73 -6.85 -19.80 -49.10 2.69 17.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.81 0.64 0.68 0.65 0.61 0.24 177.33%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 13/09/21 24/05/21 22/02/21 27/11/20 28/08/20 26/06/20 -
Price 0.68 0.475 0.30 0.24 0.215 0.25 0.205 -
P/RPS 2.16 1.02 0.85 0.75 0.70 0.83 0.45 184.28%
P/EPS -39.80 -229.78 -19.48 -5.27 -1.99 42.19 12.62 -
EY -2.51 -0.44 -5.13 -18.98 -50.24 2.37 7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.36 0.86 0.71 0.63 0.69 0.51 119.47%

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