[SCNWOLF] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -172.0%
YoY- -736.07%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 71,360 45,436 42,044 46,992 42,208 37,028 40,280 9.56%
PBT 6,856 -3,212 112 -3,444 684 -5,508 -112 -
Tax -1,256 -284 0 -364 -476 0 0 -
NP 5,600 -3,496 112 -3,808 208 -5,508 -112 -
-
NP to SH 5,600 -3,496 112 -4,080 -488 -5,892 -64 -
-
Tax Rate 18.32% - 0.00% - 69.59% - - -
Total Cost 65,760 48,932 41,932 50,800 42,000 42,536 40,392 8.10%
-
Net Worth 41,641 39,906 43,376 39,288 41,937 42,739 46,399 -1.71%
Dividend
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 41,641 39,906 43,376 39,288 41,937 42,739 46,399 -1.71%
NOSH 87,534 87,534 87,534 75,555 76,250 76,321 80,000 1.44%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.85% -7.69% 0.27% -8.10% 0.49% -14.88% -0.28% -
ROE 13.45% -8.76% 0.26% -10.38% -1.16% -13.79% -0.14% -
Per Share
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 82.26 52.37 48.46 62.20 55.35 48.52 50.35 8.16%
EPS 6.44 -4.04 0.12 -5.40 -0.64 -7.72 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.50 0.52 0.55 0.56 0.58 -2.97%
Adjusted Per Share Value based on latest NOSH - 75,555
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.20 22.41 20.74 23.18 20.82 18.27 19.87 9.56%
EPS 2.76 -1.72 0.06 -2.01 -0.24 -2.91 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.1969 0.214 0.1938 0.2069 0.2108 0.2289 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.295 0.295 0.32 0.485 0.315 0.34 0.445 -
P/RPS 0.36 0.56 0.66 0.78 0.57 0.70 0.88 -13.31%
P/EPS 4.57 -7.32 247.87 -8.98 -49.22 -4.40 -556.25 -
EY 21.88 -13.66 0.40 -11.13 -2.03 -22.71 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.64 0.93 0.57 0.61 0.77 -3.65%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/11/17 28/11/16 26/11/15 29/08/14 26/08/13 24/08/12 22/08/11 -
Price 0.26 0.275 0.33 0.55 0.31 0.32 0.47 -
P/RPS 0.32 0.53 0.68 0.88 0.56 0.66 0.93 -15.67%
P/EPS 4.03 -6.82 255.61 -10.19 -48.44 -4.15 -587.50 -
EY 24.83 -14.65 0.39 -9.82 -2.06 -24.13 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.66 1.06 0.56 0.57 0.81 -6.27%

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