[SCNWOLF] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 7.01%
YoY- 43.88%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 74,984 48,410 46,176 54,408 41,574 34,742 39,788 10.65%
PBT 8,842 -2,432 -2,754 -530 -1,574 -3,942 108 102.17%
Tax -1,360 -44 0 -258 -266 0 0 -
NP 7,482 -2,476 -2,754 -788 -1,840 -3,942 108 96.85%
-
NP to SH 7,482 -2,476 -2,754 -1,566 -2,228 -4,018 96 100.59%
-
Tax Rate 15.38% - - - - - 0.00% -
Total Cost 67,502 50,886 48,930 55,196 43,414 38,684 39,680 8.86%
-
Net Worth 44,244 39,906 41,641 215,576 40,645 41,886 38,399 2.29%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 44,244 39,906 41,641 215,576 40,645 41,886 38,399 2.29%
NOSH 87,534 87,534 87,534 391,956 75,270 77,567 68,571 3.97%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.98% -5.11% -5.96% -1.45% -4.43% -11.35% 0.27% -
ROE 16.91% -6.20% -6.61% -0.73% -5.48% -9.59% 0.25% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 86.43 55.80 53.23 13.88 55.23 44.79 58.02 6.57%
EPS 8.62 -2.86 -3.18 -2.08 -2.96 -5.18 0.14 93.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.46 0.48 0.55 0.54 0.54 0.56 -1.48%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 36.93 23.84 22.74 26.79 20.47 17.11 19.59 10.66%
EPS 3.68 -1.22 -1.36 -0.77 -1.10 -1.98 0.05 98.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.1965 0.2051 1.0617 0.2002 0.2063 0.1891 2.29%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 -
Price 0.275 0.26 0.34 0.59 0.32 0.32 0.39 -
P/RPS 0.32 0.47 0.64 4.25 0.58 0.71 0.67 -11.13%
P/EPS 3.19 -9.11 -10.71 -147.67 -10.81 -6.18 278.57 -51.04%
EY 31.36 -10.98 -9.34 -0.68 -9.25 -16.19 0.36 104.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.71 1.07 0.59 0.59 0.70 -4.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/02/18 24/02/17 29/02/16 25/02/15 25/11/13 23/11/12 29/11/11 -
Price 0.30 0.305 0.33 0.71 0.33 0.29 0.35 -
P/RPS 0.35 0.55 0.62 5.11 0.60 0.65 0.60 -8.25%
P/EPS 3.48 -10.69 -10.40 -177.71 -11.15 -5.60 250.00 -49.49%
EY 28.75 -9.36 -9.62 -0.56 -8.97 -17.86 0.40 98.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.69 1.29 0.61 0.54 0.63 -1.04%

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