[SCNWOLF] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -85.99%
YoY- 62.59%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 37,492 24,205 23,088 27,204 20,787 17,371 19,894 10.65%
PBT 4,421 -1,216 -1,377 -265 -787 -1,971 54 102.17%
Tax -680 -22 0 -129 -133 0 0 -
NP 3,741 -1,238 -1,377 -394 -920 -1,971 54 96.85%
-
NP to SH 3,741 -1,238 -1,377 -783 -1,114 -2,009 48 100.59%
-
Tax Rate 15.38% - - - - - 0.00% -
Total Cost 33,751 25,443 24,465 27,598 21,707 19,342 19,840 8.86%
-
Net Worth 44,244 39,906 41,641 215,576 40,645 41,886 38,399 2.29%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 44,244 39,906 41,641 215,576 40,645 41,886 38,399 2.29%
NOSH 87,534 87,534 87,534 391,956 75,270 77,567 68,571 3.97%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.98% -5.11% -5.96% -1.45% -4.43% -11.35% 0.27% -
ROE 8.46% -3.10% -3.31% -0.36% -2.74% -4.80% 0.13% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.22 27.90 26.61 6.94 27.62 22.39 29.01 6.57%
EPS 4.31 -1.43 -1.59 -1.04 -1.48 -2.59 0.07 93.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.46 0.48 0.55 0.54 0.54 0.56 -1.48%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.50 11.94 11.39 13.42 10.25 8.57 9.81 10.66%
EPS 1.85 -0.61 -0.68 -0.39 -0.55 -0.99 0.02 106.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2183 0.1969 0.2054 1.0635 0.2005 0.2066 0.1894 2.29%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 -
Price 0.275 0.26 0.34 0.59 0.32 0.32 0.39 -
P/RPS 0.64 0.93 1.28 8.50 1.16 1.43 1.34 -11.13%
P/EPS 6.38 -18.22 -21.42 -295.34 -21.62 -12.36 557.14 -51.04%
EY 15.68 -5.49 -4.67 -0.34 -4.63 -8.09 0.18 104.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.71 1.07 0.59 0.59 0.70 -4.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/02/18 24/02/17 29/02/16 25/02/15 25/11/13 23/11/12 29/11/11 -
Price 0.30 0.305 0.33 0.71 0.33 0.29 0.35 -
P/RPS 0.69 1.09 1.24 10.23 1.19 1.29 1.21 -8.58%
P/EPS 6.96 -21.37 -20.79 -355.41 -22.30 -11.20 500.00 -49.49%
EY 14.37 -4.68 -4.81 -0.28 -4.48 -8.93 0.20 98.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.69 1.29 0.61 0.54 0.63 -1.04%

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