[SCNWOLF] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -38.61%
YoY- -41.11%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,188 40,343 40,882 41,691 41,256 40,826 41,519 -5.40%
PBT -865 480 1,336 1,889 2,977 2,629 3,131 -
Tax -253 -286 -373 -412 -571 -551 -690 -48.67%
NP -1,118 194 963 1,477 2,406 2,078 2,441 -
-
NP to SH -1,068 222 975 1,477 2,406 2,078 2,441 -
-
Tax Rate - 59.58% 27.92% 21.81% 19.18% 20.96% 22.04% -
Total Cost 39,306 40,149 39,919 40,214 38,850 38,748 39,078 0.38%
-
Net Worth 43,199 32,581 46,399 45,522 47,382 46,924 47,803 -6.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,365 2,365 1,545 1,545 1,948 -
Div Payout % - - 242.57% 160.13% 64.23% 74.37% 79.80% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,199 32,581 46,399 45,522 47,382 46,924 47,803 -6.51%
NOSH 77,142 58,181 80,000 78,487 78,970 79,532 79,672 -2.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.93% 0.48% 2.36% 3.54% 5.83% 5.09% 5.88% -
ROE -2.47% 0.68% 2.10% 3.24% 5.08% 4.43% 5.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.50 69.34 51.10 53.12 52.24 51.33 52.11 -3.35%
EPS -1.38 0.38 1.22 1.88 3.05 2.61 3.06 -
DPS 0.00 0.00 3.00 3.00 1.96 1.94 2.45 -
NAPS 0.56 0.56 0.58 0.58 0.60 0.59 0.60 -4.48%
Adjusted Per Share Value based on latest NOSH - 78,487
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.84 19.90 20.17 20.57 20.35 20.14 20.48 -5.39%
EPS -0.53 0.11 0.48 0.73 1.19 1.03 1.20 -
DPS 0.00 0.00 1.17 1.17 0.76 0.76 0.96 -
NAPS 0.2131 0.1607 0.2289 0.2246 0.2337 0.2315 0.2358 -6.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.39 0.445 0.45 0.38 0.38 0.35 -
P/RPS 0.81 0.56 0.87 0.85 0.73 0.74 0.67 13.44%
P/EPS -28.89 102.21 36.51 23.91 12.47 14.54 11.42 -
EY -3.46 0.98 2.74 4.18 8.02 6.88 8.75 -
DY 0.00 0.00 6.74 6.67 5.15 5.11 6.99 -
P/NAPS 0.71 0.70 0.77 0.78 0.63 0.64 0.58 14.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 22/08/11 30/05/11 21/02/11 22/11/10 23/08/10 -
Price 0.38 0.35 0.47 0.44 0.41 0.41 0.38 -
P/RPS 0.77 0.50 0.92 0.83 0.78 0.80 0.73 3.61%
P/EPS -27.45 91.73 38.56 23.38 13.46 15.69 12.40 -
EY -3.64 1.09 2.59 4.28 7.43 6.37 8.06 -
DY 0.00 0.00 6.38 6.82 4.77 4.74 6.43 -
P/NAPS 0.68 0.63 0.81 0.76 0.68 0.69 0.63 5.20%

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