[SCNWOLF] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 26.2%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,149 9,731 8,955 11,110 10,680 9,121 10,538 0.94%
PBT -854 467 -238 1,107 759 327 2,341 -
Tax -9 18 0 -33 -13 -40 -212 -40.90%
NP -863 485 -238 1,074 746 287 2,129 -
-
NP to SH -979 244 -216 1,074 746 287 2,129 -
-
Tax Rate - -3.85% - 2.98% 1.71% 12.23% 9.06% -
Total Cost 12,012 9,246 9,193 10,036 9,934 8,834 8,409 6.11%
-
Net Worth 39,913 41,937 43,199 47,382 48,410 48,630 47,222 -2.76%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 39,913 41,937 43,199 47,382 48,410 48,630 47,222 -2.76%
NOSH 75,307 76,250 77,142 78,970 79,361 79,722 80,037 -1.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -7.74% 4.98% -2.66% 9.67% 6.99% 3.15% 20.20% -
ROE -2.45% 0.58% -0.50% 2.27% 1.54% 0.59% 4.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.80 12.76 11.61 14.07 13.46 11.44 13.17 1.96%
EPS -1.30 0.32 -0.28 1.36 0.94 0.36 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.56 0.60 0.61 0.61 0.59 -1.76%
Adjusted Per Share Value based on latest NOSH - 78,970
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.50 4.80 4.42 5.48 5.27 4.50 5.20 0.93%
EPS -0.48 0.12 -0.11 0.53 0.37 0.14 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.2069 0.2131 0.2337 0.2388 0.2399 0.233 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.31 0.34 0.40 0.38 0.37 0.47 0.50 -
P/RPS 2.09 2.66 3.45 2.70 2.75 4.11 3.80 -9.47%
P/EPS -23.85 106.25 -142.86 27.94 39.36 130.56 18.80 -
EY -4.19 0.94 -0.70 3.58 2.54 0.77 5.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.71 0.63 0.61 0.77 0.85 -6.16%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 22/02/13 27/02/12 21/02/11 22/02/10 23/02/09 25/02/08 -
Price 0.335 0.33 0.38 0.41 0.32 0.50 0.48 -
P/RPS 2.26 2.59 3.27 2.91 2.38 4.37 3.65 -7.67%
P/EPS -25.77 103.13 -135.71 30.15 34.04 138.89 18.05 -
EY -3.88 0.97 -0.74 3.32 2.94 0.72 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.68 0.68 0.52 0.82 0.81 -4.09%

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