[SCNWOLF] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -813.11%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 24,205 23,088 27,204 20,787 17,371 19,894 21,242 2.10%
PBT -1,216 -1,377 -265 -787 -1,971 54 1,463 -
Tax -22 0 -129 -133 0 0 -126 -24.33%
NP -1,238 -1,377 -394 -920 -1,971 54 1,337 -
-
NP to SH -1,238 -1,377 -783 -1,114 -2,009 48 1,337 -
-
Tax Rate - - - - - 0.00% 8.61% -
Total Cost 25,443 24,465 27,598 21,707 19,342 19,840 19,905 4.00%
-
Net Worth 39,906 41,641 215,576 40,645 41,886 38,399 46,954 -2.56%
Dividend
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 795 -
Div Payout % - - - - - - 59.52% -
Equity
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 39,906 41,641 215,576 40,645 41,886 38,399 46,954 -2.56%
NOSH 87,534 87,534 391,956 75,270 77,567 68,571 79,583 1.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.11% -5.96% -1.45% -4.43% -11.35% 0.27% 6.29% -
ROE -3.10% -3.31% -0.36% -2.74% -4.80% 0.13% 2.85% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.90 26.61 6.94 27.62 22.39 29.01 26.69 0.71%
EPS -1.43 -1.59 -1.04 -1.48 -2.59 0.07 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.46 0.48 0.55 0.54 0.54 0.56 0.59 -3.89%
Adjusted Per Share Value based on latest NOSH - 75,151
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.92 11.37 13.40 10.24 8.55 9.80 10.46 2.10%
EPS -0.61 -0.68 -0.39 -0.55 -0.99 0.02 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.1965 0.2051 1.0617 0.2002 0.2063 0.1891 0.2312 -2.56%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.26 0.34 0.59 0.32 0.32 0.39 0.38 -
P/RPS 0.93 1.28 8.50 1.16 1.43 1.34 1.42 -6.53%
P/EPS -18.22 -21.42 -295.34 -21.62 -12.36 557.14 22.62 -
EY -5.49 -4.67 -0.34 -4.63 -8.09 0.18 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.57 0.71 1.07 0.59 0.59 0.70 0.64 -1.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/02/17 29/02/16 25/02/15 25/11/13 23/11/12 29/11/11 22/11/10 -
Price 0.305 0.33 0.71 0.33 0.29 0.35 0.41 -
P/RPS 1.09 1.24 10.23 1.19 1.29 1.21 1.54 -5.37%
P/EPS -21.37 -20.79 -355.41 -22.30 -11.20 500.00 24.40 -
EY -4.68 -4.81 -0.28 -4.48 -8.93 0.20 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.66 0.69 1.29 0.61 0.54 0.63 0.69 -0.70%

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