[SCNWOLF] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 400.0%
YoY- -96.41%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 27,204 20,787 17,371 19,894 21,242 19,758 20,462 4.65%
PBT -265 -787 -1,971 54 1,463 1,993 1,974 -
Tax -129 -133 0 0 -126 -226 -195 -6.39%
NP -394 -920 -1,971 54 1,337 1,767 1,779 -
-
NP to SH -783 -1,114 -2,009 48 1,337 1,767 1,779 -
-
Tax Rate - - - 0.00% 8.61% 11.34% 9.88% -
Total Cost 27,598 21,707 19,342 19,840 19,905 17,991 18,683 6.43%
-
Net Worth 215,576 40,645 41,886 38,399 46,954 47,756 48,882 26.77%
Dividend
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 795 2,785 801 -
Div Payout % - - - - 59.52% 157.66% 45.05% -
Equity
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 215,576 40,645 41,886 38,399 46,954 47,756 48,882 26.77%
NOSH 391,956 75,270 77,567 68,571 79,583 79,594 80,135 28.89%
Ratio Analysis
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -1.45% -4.43% -11.35% 0.27% 6.29% 8.94% 8.69% -
ROE -0.36% -2.74% -4.80% 0.13% 2.85% 3.70% 3.64% -
Per Share
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.94 27.62 22.39 29.01 26.69 24.82 25.53 -18.79%
EPS -1.04 -1.48 -2.59 0.07 1.68 2.22 2.22 -
DPS 0.00 0.00 0.00 0.00 1.00 3.50 1.00 -
NAPS 0.55 0.54 0.54 0.56 0.59 0.60 0.61 -1.64%
Adjusted Per Share Value based on latest NOSH - 58,181
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.40 10.24 8.55 9.80 10.46 9.73 10.08 4.65%
EPS -0.39 -0.55 -0.99 0.02 0.66 0.87 0.88 -
DPS 0.00 0.00 0.00 0.00 0.39 1.37 0.39 -
NAPS 1.0617 0.2002 0.2063 0.1891 0.2312 0.2352 0.2407 26.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.59 0.32 0.32 0.39 0.38 0.40 0.40 -
P/RPS 8.50 1.16 1.43 1.34 1.42 1.61 1.57 31.00%
P/EPS -295.34 -21.62 -12.36 557.14 22.62 18.02 18.02 -
EY -0.34 -4.63 -8.09 0.18 4.42 5.55 5.55 -
DY 0.00 0.00 0.00 0.00 2.63 8.75 2.50 -
P/NAPS 1.07 0.59 0.59 0.70 0.64 0.67 0.66 8.03%
Price Multiplier on Announcement Date
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/02/15 25/11/13 23/11/12 29/11/11 22/11/10 23/11/09 12/12/08 -
Price 0.71 0.33 0.29 0.35 0.41 0.33 0.34 -
P/RPS 10.23 1.19 1.29 1.21 1.54 1.33 1.33 38.56%
P/EPS -355.41 -22.30 -11.20 500.00 24.40 14.86 15.32 -
EY -0.28 -4.48 -8.93 0.20 4.10 6.73 6.53 -
DY 0.00 0.00 0.00 0.00 2.44 10.61 2.94 -
P/NAPS 1.29 0.61 0.54 0.63 0.69 0.55 0.56 14.27%

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