[SCNWOLF] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 37.55%
YoY- -24.34%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 41,574 34,742 39,788 42,484 39,516 40,924 38,164 1.43%
PBT -1,574 -3,942 108 2,926 3,986 3,948 7,368 -
Tax -266 0 0 -252 -452 -390 -642 -13.64%
NP -1,840 -3,942 108 2,674 3,534 3,558 6,726 -
-
NP to SH -2,228 -4,018 96 2,674 3,534 3,558 6,726 -
-
Tax Rate - - 0.00% 8.61% 11.34% 9.88% 8.71% -
Total Cost 43,414 38,684 39,680 39,810 35,982 37,366 31,438 5.52%
-
Net Worth 40,645 41,886 38,399 46,954 47,756 48,882 45,640 -1.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 1,591 5,571 1,602 - -
Div Payout % - - - 59.52% 157.66% 45.05% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 40,645 41,886 38,399 46,954 47,756 48,882 45,640 -1.91%
NOSH 75,270 77,567 68,571 79,583 79,594 80,135 80,071 -1.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -4.43% -11.35% 0.27% 6.29% 8.94% 8.69% 17.62% -
ROE -5.48% -9.59% 0.25% 5.69% 7.40% 7.28% 14.74% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 55.23 44.79 58.02 53.38 49.65 51.07 47.66 2.48%
EPS -2.96 -5.18 0.14 3.36 4.44 4.44 8.40 -
DPS 0.00 0.00 0.00 2.00 7.00 2.00 0.00 -
NAPS 0.54 0.54 0.56 0.59 0.60 0.61 0.57 -0.89%
Adjusted Per Share Value based on latest NOSH - 79,532
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.51 17.14 19.63 20.96 19.49 20.19 18.83 1.43%
EPS -1.10 -1.98 0.05 1.32 1.74 1.76 3.32 -
DPS 0.00 0.00 0.00 0.79 2.75 0.79 0.00 -
NAPS 0.2005 0.2066 0.1894 0.2316 0.2356 0.2411 0.2252 -1.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.32 0.32 0.39 0.38 0.40 0.40 0.57 -
P/RPS 0.58 0.71 0.67 0.71 0.81 0.78 1.20 -11.40%
P/EPS -10.81 -6.18 278.57 11.31 9.01 9.01 6.79 -
EY -9.25 -16.19 0.36 8.84 11.10 11.10 14.74 -
DY 0.00 0.00 0.00 5.26 17.50 5.00 0.00 -
P/NAPS 0.59 0.59 0.70 0.64 0.67 0.66 1.00 -8.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 23/11/12 29/11/11 22/11/10 23/11/09 12/12/08 19/11/07 -
Price 0.33 0.29 0.35 0.41 0.33 0.34 0.54 -
P/RPS 0.60 0.65 0.60 0.77 0.66 0.67 1.13 -10.00%
P/EPS -11.15 -5.60 250.00 12.20 7.43 7.66 6.43 -
EY -8.97 -17.86 0.40 8.20 13.45 13.06 15.56 -
DY 0.00 0.00 0.00 4.88 21.21 5.88 0.00 -
P/NAPS 0.61 0.54 0.63 0.69 0.55 0.56 0.95 -7.11%

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