[SCNWOLF] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 23.67%
YoY- -78.57%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 34,633 36,550 37,607 43,647 42,282 39,217 45,015 -16.02%
PBT -10,915 -9,992 -11,598 -12,602 -15,851 -17,017 -14,556 -17.44%
Tax 32 48 48 -23 -45 -57 28 9.30%
NP -10,883 -9,944 -11,550 -12,625 -15,896 -17,074 -14,528 -17.50%
-
NP to SH -10,883 -9,944 -9,475 -10,550 -13,821 -14,999 -14,528 -17.50%
-
Tax Rate - - - - - - - -
Total Cost 45,516 46,494 49,157 56,272 58,178 56,291 59,543 -16.38%
-
Net Worth 53,667 57,642 65,373 65,373 64,796 76,473 59,550 -6.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 53,667 57,642 65,373 65,373 64,796 76,473 59,550 -6.69%
NOSH 198,767 198,767 198,767 198,767 196,433 196,081 175,650 8.58%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -31.42% -27.21% -30.71% -28.93% -37.60% -43.54% -32.27% -
ROE -20.28% -17.25% -14.49% -16.14% -21.33% -19.61% -24.40% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.42 18.39 18.98 22.03 21.53 20.00 25.70 -22.81%
EPS -5.48 -5.00 -4.78 -5.33 -7.04 -7.65 -8.29 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.33 0.33 0.33 0.39 0.34 -14.23%
Adjusted Per Share Value based on latest NOSH - 198,767
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.08 18.03 18.55 21.53 20.86 19.35 22.21 -16.04%
EPS -5.37 -4.91 -4.67 -5.20 -6.82 -7.40 -7.17 -17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2647 0.2844 0.3225 0.3225 0.3196 0.3772 0.2938 -6.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.455 0.44 0.47 0.50 0.525 0.69 0.655 -
P/RPS 2.61 2.39 2.48 2.27 2.44 3.45 2.55 1.56%
P/EPS -8.31 -8.80 -9.83 -9.39 -7.46 -9.02 -7.90 3.42%
EY -12.03 -11.37 -10.18 -10.65 -13.41 -11.09 -12.66 -3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.52 1.42 1.52 1.59 1.77 1.93 -8.46%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 25/05/22 -
Price 0.55 0.45 0.44 0.52 0.52 0.615 0.79 -
P/RPS 3.16 2.45 2.32 2.36 2.41 3.07 3.07 1.94%
P/EPS -10.05 -8.99 -9.20 -9.76 -7.39 -8.04 -9.52 3.67%
EY -9.96 -11.12 -10.87 -10.24 -13.54 -12.44 -10.50 -3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.55 1.33 1.58 1.58 1.58 2.32 -8.20%

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