[SCNWOLF] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -139.77%
YoY- -23.57%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 42,282 39,217 45,015 43,595 45,441 48,808 37,189 8.92%
PBT -15,851 -17,017 -14,556 -6,021 -2,500 -264 -203 1722.03%
Tax -45 -57 28 113 36 47 -1,414 -89.93%
NP -15,896 -17,074 -14,528 -5,908 -2,464 -217 -1,617 358.26%
-
NP to SH -13,821 -14,999 -14,528 -5,908 -2,464 -217 -1,617 317.49%
-
Tax Rate - - - - - - - -
Total Cost 58,178 56,291 59,543 49,503 47,905 49,025 38,806 30.95%
-
Net Worth 64,796 76,473 59,550 44,391 59,125 36,739 36,739 45.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 64,796 76,473 59,550 44,391 59,125 36,739 36,739 45.92%
NOSH 196,433 196,081 175,650 174,334 167,063 105,752 105,752 51.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -37.60% -43.54% -32.27% -13.55% -5.42% -0.44% -4.35% -
ROE -21.33% -19.61% -24.40% -13.31% -4.17% -0.59% -4.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.53 20.00 25.70 33.39 31.51 46.50 35.43 -28.23%
EPS -7.04 -7.65 -8.29 -4.52 -1.71 -0.21 -1.54 175.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.39 0.34 0.34 0.41 0.35 0.35 -3.84%
Adjusted Per Share Value based on latest NOSH - 174,334
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.82 19.31 22.17 21.47 22.38 24.04 18.31 8.93%
EPS -6.81 -7.39 -7.15 -2.91 -1.21 -0.11 -0.80 316.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3191 0.3766 0.2933 0.2186 0.2912 0.1809 0.1809 45.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.525 0.69 0.655 0.63 0.455 0.285 0.225 -
P/RPS 2.44 3.45 2.55 1.89 1.44 0.61 0.64 143.84%
P/EPS -7.46 -9.02 -7.90 -13.92 -26.63 -137.87 -14.61 -36.08%
EY -13.41 -11.09 -12.66 -7.18 -3.76 -0.73 -6.85 56.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.77 1.93 1.85 1.11 0.81 0.64 83.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 25/05/22 24/02/22 30/11/21 13/09/21 24/05/21 -
Price 0.52 0.615 0.79 0.545 0.68 0.475 0.30 -
P/RPS 2.41 3.07 3.07 1.63 2.16 1.02 0.85 100.19%
P/EPS -7.39 -8.04 -9.52 -12.04 -39.80 -229.78 -19.48 -47.56%
EY -13.54 -12.44 -10.50 -8.30 -2.51 -0.44 -5.13 90.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.58 2.32 1.60 1.66 1.36 0.86 49.94%

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