[SCNWOLF] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 102.42%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Revenue 43,364 71,360 45,436 42,044 46,992 58,376 42,208 0.51%
PBT -6,784 6,856 -3,212 112 -3,444 368 684 -
Tax 0 -1,256 -284 0 -364 -948 -476 -
NP -6,784 5,600 -3,496 112 -3,808 -580 208 -
-
NP to SH -6,784 5,600 -3,496 112 -4,080 -1,684 -488 65.01%
-
Tax Rate - 18.32% - 0.00% - 257.61% 69.59% -
Total Cost 50,148 65,760 48,932 41,932 50,800 58,956 42,000 3.43%
-
Net Worth 38,483 41,641 39,906 43,376 39,288 133,807 41,937 -1.62%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Net Worth 38,483 41,641 39,906 43,376 39,288 133,807 41,937 -1.62%
NOSH 96,209 87,534 87,534 87,534 75,555 257,321 76,250 4.52%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
NP Margin -15.64% 7.85% -7.69% 0.27% -8.10% -0.99% 0.49% -
ROE -17.63% 13.45% -8.76% 0.26% -10.38% -1.26% -1.16% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
RPS 45.07 82.26 52.37 48.46 62.20 22.69 55.35 -3.83%
EPS -7.04 6.44 -4.04 0.12 -5.40 -2.24 -0.64 57.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.48 0.46 0.50 0.52 0.52 0.55 -5.88%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
RPS 21.36 35.14 22.38 20.71 23.14 28.75 20.79 0.51%
EPS -3.34 2.76 -1.72 0.06 -2.01 -0.83 -0.24 65.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.2051 0.1965 0.2136 0.1935 0.659 0.2065 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 30/09/14 28/06/13 -
Price 0.24 0.295 0.295 0.32 0.485 0.615 0.315 -
P/RPS 0.53 0.36 0.56 0.66 0.78 2.71 0.57 -1.37%
P/EPS -3.40 4.57 -7.32 247.87 -8.98 -93.97 -49.22 -39.86%
EY -29.38 21.88 -13.66 0.40 -11.13 -1.06 -2.03 66.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.64 0.64 0.93 1.18 0.57 0.98%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Date 30/11/18 28/11/17 28/11/16 26/11/15 29/08/14 27/11/14 26/08/13 -
Price 0.19 0.26 0.275 0.33 0.55 0.59 0.31 -
P/RPS 0.42 0.32 0.53 0.68 0.88 2.60 0.56 -5.32%
P/EPS -2.69 4.03 -6.82 255.61 -10.19 -90.15 -48.44 -42.31%
EY -37.11 24.83 -14.65 0.39 -9.82 -1.11 -2.06 73.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.60 0.66 1.06 1.13 0.56 -2.89%

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