[SCNWOLF] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -290.57%
YoY- 41.95%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,906 16,548 11,667 9,653 8,098 9,339 8,904 15.85%
PBT 1,294 -679 720 -373 -684 -681 407 17.28%
Tax -59 -613 18 -114 -294 -253 -412 -23.50%
NP 1,235 -1,292 738 -487 -978 -934 -5 -
-
NP to SH 2,932 -1,292 593 -465 -801 -934 -5 -
-
Tax Rate 4.56% - -2.50% - - - 101.23% -
Total Cost 24,671 17,840 10,929 10,140 9,076 10,273 8,909 15.07%
-
Net Worth 40,773 41,140 40,534 42,624 44,327 45,522 29,499 4.56%
Dividend
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,569 750 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 40,773 41,140 40,534 42,624 44,327 45,522 29,499 4.56%
NOSH 87,534 87,534 75,063 77,499 77,766 78,487 50,000 8.02%
Ratio Analysis
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.77% -7.81% 6.33% -5.05% -12.08% -10.00% -0.06% -
ROE 7.19% -3.14% 1.46% -1.09% -1.81% -2.05% -0.02% -
Per Share
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.86 18.90 15.54 12.46 10.41 11.90 17.81 7.38%
EPS 1.42 -1.49 0.79 -0.60 -1.03 -1.19 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.50 -
NAPS 0.47 0.47 0.54 0.55 0.57 0.58 0.59 -3.08%
Adjusted Per Share Value based on latest NOSH - 77,499
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.76 8.15 5.75 4.75 3.99 4.60 4.39 15.84%
EPS 1.44 -0.64 0.29 -0.23 -0.39 -0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.37 -
NAPS 0.2008 0.2026 0.1996 0.2099 0.2183 0.2242 0.1453 4.56%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/17 30/06/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.295 0.44 0.345 0.34 0.45 0.36 -
P/RPS 0.97 1.56 2.83 2.77 3.27 3.78 2.02 -9.61%
P/EPS 8.58 -19.99 55.70 -57.50 -33.01 -37.82 -3,600.00 -
EY 11.65 -5.00 1.80 -1.74 -3.03 -2.64 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 4.44 4.17 -
P/NAPS 0.62 0.63 0.81 0.63 0.60 0.78 0.61 0.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/08/17 29/08/16 26/05/14 30/05/13 28/05/12 30/05/11 24/05/10 -
Price 0.285 0.29 0.40 0.29 0.32 0.44 0.33 -
P/RPS 0.95 1.53 2.57 2.33 3.07 3.70 1.85 -8.77%
P/EPS 8.43 -19.65 50.63 -48.33 -31.07 -36.97 -3,300.00 -
EY 11.86 -5.09 1.98 -2.07 -3.22 -2.70 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 4.55 4.55 -
P/NAPS 0.61 0.62 0.74 0.53 0.56 0.76 0.56 1.18%

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