[SCNWOLF] YoY TTM 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- 23.81%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 68,867 54,177 48,468 49,158 38,050 36,134 40,882 8.69%
PBT 1,184 -2,273 -5,049 -903 -352 -2,217 1,336 -1.91%
Tax -1,014 -684 1,933 -319 -215 -294 -373 17.32%
NP 170 -2,957 -3,116 -1,222 -567 -2,511 963 -24.20%
-
NP to SH 1,867 -2,957 -3,154 -1,827 -902 -2,392 975 10.93%
-
Tax Rate 85.64% - - - - - 27.92% -
Total Cost 68,697 57,134 51,584 50,380 38,617 38,645 39,919 9.06%
-
Net Worth 41,641 39,805 43,376 39,092 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 - - - - - - 2,365 -
Div Payout % - - - - - - 242.57% -
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 39,805 43,376 39,092 41,937 42,739 46,399 -1.71%
NOSH 87,534 87,534 87,534 75,178 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 0.25% -5.46% -6.43% -2.49% -1.49% -6.95% 2.36% -
ROE 4.48% -7.43% -7.27% -4.67% -2.15% -5.60% 2.10% -
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 79.38 62.61 55.87 65.39 49.90 47.34 51.10 7.29%
EPS 2.15 -3.42 -3.64 -2.43 -1.18 -3.13 1.22 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 33.97 26.73 23.91 24.25 18.77 17.83 20.17 8.68%
EPS 0.92 -1.46 -1.56 -0.90 -0.44 -1.18 0.48 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.2054 0.1964 0.214 0.1928 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 0.37 0.47 0.57 0.94 0.63 0.72 0.87 -12.77%
P/EPS 13.71 -8.63 -8.80 -25.31 -26.63 -10.85 36.51 -14.48%
EY 7.30 -11.58 -11.36 -3.95 -3.76 -9.22 2.74 16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.74 -
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 0.33 0.44 0.59 0.90 0.62 0.68 0.92 -15.11%
P/EPS 12.08 -8.05 -9.08 -24.28 -26.21 -10.21 38.56 -16.92%
EY 8.28 -12.43 -11.02 -4.12 -3.82 -9.79 2.59 20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.38 -
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