[SCNWOLF] YoY Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 53.95%
YoY- 64.48%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 33,546 41,160 32,300 42,726 38,984 47,942 74,984 -12.54%
PBT -8,848 -5,000 -13,830 -2,316 8,336 -6,024 8,842 -
Tax 0 98 30 -102 52 44 -1,360 -
NP -8,848 -4,902 -13,800 -2,418 8,388 -5,980 7,482 -
-
NP to SH -8,848 -4,902 -13,800 -2,418 8,388 -5,980 7,482 -
-
Tax Rate - - - - -0.62% - 15.38% -
Total Cost 42,394 46,062 46,100 45,144 30,596 53,922 67,502 -7.45%
-
Net Worth 54,045 65,373 44,391 35,690 40,079 37,521 44,244 3.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 54,045 65,373 44,391 35,690 40,079 37,521 44,244 3.38%
NOSH 200,169 198,767 174,334 105,752 96,209 96,209 87,534 14.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -26.38% -11.91% -42.72% -5.66% 21.52% -12.47% 9.98% -
ROE -16.37% -7.50% -31.09% -6.77% 20.93% -15.94% 16.91% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.76 20.78 24.74 40.70 40.85 49.83 86.43 -23.91%
EPS -4.42 -2.48 -8.30 -2.30 8.78 -6.22 8.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.33 0.34 0.34 0.42 0.39 0.51 -10.05%
Adjusted Per Share Value based on latest NOSH - 198,767
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.52 20.27 15.91 21.04 19.20 23.61 36.93 -12.54%
EPS -4.36 -2.41 -6.80 -1.19 4.13 -2.95 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.3219 0.2186 0.1758 0.1974 0.1848 0.2179 3.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.50 0.50 0.63 0.23 0.22 0.155 0.275 -
P/RPS 2.98 2.41 2.55 0.57 0.54 0.31 0.32 45.02%
P/EPS -11.31 -20.21 -5.96 -9.98 2.50 -2.49 3.19 -
EY -8.84 -4.95 -16.78 -10.02 39.95 -40.10 31.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.52 1.85 0.68 0.52 0.40 0.54 22.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 22/02/21 21/02/20 26/02/19 26/02/18 -
Price 0.44 0.52 0.545 0.24 0.19 0.18 0.30 -
P/RPS 2.63 2.50 2.20 0.59 0.47 0.36 0.35 39.93%
P/EPS -9.95 -21.01 -5.16 -10.42 2.16 -2.90 3.48 -
EY -10.05 -4.76 -19.39 -9.60 46.26 -34.53 28.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.58 1.60 0.71 0.45 0.46 0.59 18.44%

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