[SCNWOLF] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 58.73%
YoY- 62.21%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 17,840 11,359 10,511 14,594 10,552 9,257 10,070 9.56%
PBT 1,714 -803 28 92 171 -1,377 -28 -
Tax -314 -71 0 -237 -119 0 0 -
NP 1,400 -874 28 -145 52 -1,377 -28 -
-
NP to SH 1,400 -874 28 -421 -122 -1,473 -16 -
-
Tax Rate 18.32% - 0.00% 257.61% 69.59% - - -
Total Cost 16,440 12,233 10,483 14,739 10,500 10,634 10,098 8.10%
-
Net Worth 41,641 39,906 43,376 133,807 41,937 42,739 46,399 -1.71%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 41,641 39,906 43,376 133,807 41,937 42,739 46,399 -1.71%
NOSH 87,534 87,534 87,534 257,321 76,250 76,321 80,000 1.44%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.85% -7.69% 0.27% -0.99% 0.49% -14.88% -0.28% -
ROE 3.36% -2.19% 0.06% -0.31% -0.29% -3.45% -0.03% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.56 13.09 12.12 5.67 13.84 12.13 12.59 8.15%
EPS 1.61 -1.01 0.03 -0.56 -0.16 -1.93 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.50 0.52 0.55 0.56 0.58 -2.97%
Adjusted Per Share Value based on latest NOSH - 75,178
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.80 5.60 5.19 7.20 5.21 4.57 4.97 9.56%
EPS 0.69 -0.43 0.01 -0.21 -0.06 -0.73 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.1969 0.214 0.6601 0.2069 0.2108 0.2289 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 -
Price 0.295 0.295 0.32 0.615 0.315 0.34 0.445 -
P/RPS 1.43 2.25 2.64 10.84 2.28 2.80 3.54 -13.48%
P/EPS 18.28 -29.28 991.46 -375.90 -196.88 -17.62 -2,225.00 -
EY 5.47 -3.42 0.10 -0.27 -0.51 -5.68 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.64 1.18 0.57 0.61 0.77 -3.65%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/11/17 28/11/16 26/11/15 27/11/14 26/08/13 24/08/12 22/08/11 -
Price 0.26 0.275 0.33 0.59 0.31 0.32 0.47 -
P/RPS 1.26 2.10 2.72 10.40 2.24 2.64 3.73 -15.92%
P/EPS 16.11 -27.30 1,022.45 -360.62 -193.75 -16.58 -2,350.00 -
EY 6.21 -3.66 0.10 -0.28 -0.52 -6.03 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.66 1.13 0.56 0.57 0.81 -6.27%

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