[SCNWOLF] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 20.22%
YoY- -4.02%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 42,581 36,136 38,465 43,136 40,584 39,444 39,493 1.26%
PBT -2,188 -2,036 -245 3,426 3,668 3,068 8,033 -
Tax -189 24 0 -212 -318 -313 -710 -19.77%
NP -2,377 -2,012 -245 3,214 3,349 2,754 7,322 -
-
NP to SH -2,790 -2,385 -178 3,214 3,349 2,754 7,322 -
-
Tax Rate - - - 6.19% 8.67% 10.20% 8.84% -
Total Cost 44,958 38,148 38,710 39,921 37,234 36,689 32,170 5.73%
-
Net Worth 39,902 42,595 44,141 47,742 48,645 48,847 47,165 -2.74%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 1,060 3,721 1,067 - -
Div Payout % - - - 33.00% 111.11% 38.76% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 39,902 42,595 44,141 47,742 48,645 48,847 47,165 -2.74%
NOSH 75,287 77,445 78,823 79,570 79,746 80,077 79,941 -0.99%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.58% -5.57% -0.64% 7.45% 8.25% 6.98% 18.54% -
ROE -6.99% -5.60% -0.40% 6.73% 6.89% 5.64% 15.53% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.56 46.66 48.80 54.21 50.89 49.26 49.40 2.27%
EPS -3.71 -3.08 -0.23 4.04 4.20 3.44 9.16 -
DPS 0.00 0.00 0.00 1.33 4.67 1.33 0.00 -
NAPS 0.53 0.55 0.56 0.60 0.61 0.61 0.59 -1.76%
Adjusted Per Share Value based on latest NOSH - 78,970
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.01 17.83 18.98 21.28 20.02 19.46 19.48 1.26%
EPS -1.38 -1.18 -0.09 1.59 1.65 1.36 3.61 -
DPS 0.00 0.00 0.00 0.52 1.84 0.53 0.00 -
NAPS 0.1968 0.2101 0.2178 0.2355 0.24 0.241 0.2327 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.31 0.34 0.40 0.38 0.37 0.47 0.50 -
P/RPS 0.55 0.73 0.82 0.70 0.73 0.95 1.01 -9.62%
P/EPS -8.36 -11.04 -176.47 9.41 8.81 13.66 5.46 -
EY -11.96 -9.06 -0.57 10.63 11.35 7.32 18.32 -
DY 0.00 0.00 0.00 3.51 12.61 2.84 0.00 -
P/NAPS 0.58 0.62 0.71 0.63 0.61 0.77 0.85 -6.16%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 22/02/13 27/02/12 21/02/11 22/02/10 23/02/09 25/02/08 -
Price 0.335 0.33 0.38 0.41 0.32 0.50 0.48 -
P/RPS 0.59 0.71 0.78 0.76 0.63 1.02 0.97 -7.94%
P/EPS -9.04 -10.71 -167.65 10.15 7.62 14.53 5.24 -
EY -11.06 -9.33 -0.60 9.85 13.13 6.88 19.08 -
DY 0.00 0.00 0.00 3.25 14.58 2.67 0.00 -
P/NAPS 0.63 0.60 0.68 0.68 0.52 0.82 0.81 -4.09%

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