[SCNWOLF] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 34.8%
YoY- -55.26%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 35,200 38,188 41,256 37,806 42,214 29,620 3.50%
PBT -2,211 -865 2,977 2,573 4,510 6,025 -
Tax -276 -253 -571 -795 -536 -533 -12.32%
NP -2,487 -1,118 2,406 1,778 3,974 5,492 -
-
NP to SH -2,589 -1,068 2,406 1,778 3,974 5,492 -
-
Tax Rate - - 19.18% 30.90% 11.88% 8.85% -
Total Cost 37,687 39,306 38,850 36,028 38,240 24,128 9.31%
-
Net Worth 41,937 43,199 47,382 48,410 48,630 47,222 -2.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 1,545 3,602 3,197 - -
Div Payout % - - 64.23% 202.61% 80.45% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 41,937 43,199 47,382 48,410 48,630 47,222 -2.34%
NOSH 76,250 77,142 78,970 79,361 79,722 80,037 -0.96%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -7.07% -2.93% 5.83% 4.70% 9.41% 18.54% -
ROE -6.17% -2.47% 5.08% 3.67% 8.17% 11.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.16 49.50 52.24 47.64 52.95 37.01 4.51%
EPS -3.40 -1.38 3.05 2.24 4.98 6.86 -
DPS 0.00 0.00 1.96 4.50 4.01 0.00 -
NAPS 0.55 0.56 0.60 0.61 0.61 0.59 -1.39%
Adjusted Per Share Value based on latest NOSH - 79,361
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.36 18.84 20.35 18.65 20.82 14.61 3.50%
EPS -1.28 -0.53 1.19 0.88 1.96 2.71 -
DPS 0.00 0.00 0.76 1.78 1.58 0.00 -
NAPS 0.2069 0.2131 0.2337 0.2388 0.2399 0.233 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.34 0.40 0.38 0.37 0.47 0.50 -
P/RPS 0.74 0.81 0.73 0.78 0.89 1.35 -11.31%
P/EPS -10.01 -28.89 12.47 16.52 9.43 7.29 -
EY -9.99 -3.46 8.02 6.06 10.61 13.72 -
DY 0.00 0.00 5.15 12.16 8.53 0.00 -
P/NAPS 0.62 0.71 0.63 0.61 0.77 0.85 -6.10%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 22/02/13 27/02/12 21/02/11 22/02/10 23/02/09 - -
Price 0.33 0.38 0.41 0.32 0.50 0.00 -
P/RPS 0.71 0.77 0.78 0.67 0.94 0.00 -
P/EPS -9.72 -27.45 13.46 14.28 10.03 0.00 -
EY -10.29 -3.64 7.43 7.00 9.97 0.00 -
DY 0.00 0.00 4.77 14.06 8.02 0.00 -
P/NAPS 0.60 0.68 0.68 0.52 0.82 0.00 -

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