[SCNWOLF] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -72.13%
YoY- 132.3%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 37,066 39,213 44,270 36,880 43,838 66,642 48,640 -4.42%
PBT -12,428 -19,653 -597 2,286 -6,733 3,658 -3,502 23.49%
Tax 64 -76 -50 50 -504 -636 -949 -
NP -12,364 -19,729 -648 2,337 -7,237 3,022 -4,452 18.54%
-
NP to SH -12,364 -19,729 -648 2,337 -7,237 3,022 -4,452 18.54%
-
Tax Rate - - - -2.19% - 17.39% - -
Total Cost 49,430 58,942 44,918 34,542 51,075 63,620 53,092 -1.18%
-
Net Worth 65,373 59,550 36,739 38,171 34,354 44,642 37,303 9.79%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 65,373 59,550 36,739 38,171 34,354 44,642 37,303 9.79%
NOSH 198,767 175,650 105,752 96,209 96,209 96,209 87,534 14.63%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -33.36% -50.31% -1.46% 6.34% -16.51% 4.54% -9.15% -
ROE -18.91% -33.13% -1.76% 6.12% -21.07% 6.77% -11.93% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.71 22.39 42.17 38.65 45.94 76.13 56.07 -16.70%
EPS -7.05 -11.79 -0.61 2.45 -7.59 3.45 -5.13 5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.35 0.40 0.36 0.51 0.43 -4.31%
Adjusted Per Share Value based on latest NOSH - 96,209
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.25 19.31 21.80 18.16 21.59 32.82 23.95 -4.42%
EPS -6.09 -9.72 -0.32 1.15 -3.56 1.49 -2.19 18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.2933 0.1809 0.188 0.1692 0.2199 0.1837 9.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.47 0.655 0.225 0.095 0.175 0.265 0.295 -
P/RPS 2.51 2.93 0.53 0.25 0.38 0.35 0.53 29.57%
P/EPS -7.53 -5.81 -36.45 3.88 -2.31 7.67 -5.75 4.59%
EY -13.28 -17.20 -2.74 25.78 -43.34 13.03 -17.40 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.93 0.64 0.24 0.49 0.52 0.69 12.77%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 25/05/22 24/05/21 26/06/20 28/05/19 31/05/18 30/05/17 -
Price 0.44 0.79 0.30 0.205 0.15 0.32 0.30 -
P/RPS 2.35 3.53 0.71 0.53 0.33 0.42 0.54 27.76%
P/EPS -7.05 -7.01 -48.60 8.37 -1.98 9.27 -5.85 3.15%
EY -14.18 -14.26 -2.06 11.95 -50.56 10.79 -17.11 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.32 0.86 0.51 0.42 0.63 0.70 11.28%

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