[SCNWOLF] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 15.09%
YoY- -142.42%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 49,842 51,238 41,589 35,200 38,188 41,256 37,806 4.51%
PBT -6,375 -234 -2,014 -2,211 -865 2,977 2,573 -
Tax 1,616 -11 -256 -276 -253 -571 -795 -
NP -4,759 -245 -2,270 -2,487 -1,118 2,406 1,778 -
-
NP to SH -4,759 -627 -2,558 -2,589 -1,068 2,406 1,778 -
-
Tax Rate - - - - - 19.18% 30.90% -
Total Cost 54,601 51,483 43,859 37,687 39,306 38,850 36,028 6.87%
-
Net Worth 42,508 48,581 39,913 41,937 43,199 47,382 48,410 -2.05%
Dividend
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 1,545 3,602 -
Div Payout % - - - - - 64.23% 202.61% -
Equity
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 42,508 48,581 39,913 41,937 43,199 47,382 48,410 -2.05%
NOSH 87,534 87,534 75,307 76,250 77,142 78,970 79,361 1.58%
Ratio Analysis
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -9.55% -0.48% -5.46% -7.07% -2.93% 5.83% 4.70% -
ROE -11.20% -1.29% -6.41% -6.17% -2.47% 5.08% 3.67% -
Per Share
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.45 59.06 55.23 46.16 49.50 52.24 47.64 3.04%
EPS -5.49 -0.72 -3.40 -3.40 -1.38 3.05 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 1.96 4.50 -
NAPS 0.49 0.56 0.53 0.55 0.56 0.60 0.61 -3.44%
Adjusted Per Share Value based on latest NOSH - 76,250
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.55 25.23 20.48 17.34 18.81 20.32 18.62 4.52%
EPS -2.34 -0.31 -1.26 -1.28 -0.53 1.18 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.76 1.77 -
NAPS 0.2093 0.2393 0.1966 0.2065 0.2127 0.2333 0.2384 -2.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.315 0.70 0.31 0.34 0.40 0.38 0.37 -
P/RPS 0.55 1.19 0.56 0.74 0.81 0.73 0.78 -5.43%
P/EPS -5.74 -96.85 -9.13 -10.01 -28.89 12.47 16.52 -
EY -17.41 -1.03 -10.96 -9.99 -3.46 8.02 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 5.15 12.16 -
P/NAPS 0.64 1.25 0.58 0.62 0.71 0.63 0.61 0.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/05/16 27/05/15 24/02/14 22/02/13 27/02/12 21/02/11 22/02/10 -
Price 0.315 0.67 0.335 0.33 0.38 0.41 0.32 -
P/RPS 0.55 1.13 0.61 0.71 0.77 0.78 0.67 -3.10%
P/EPS -5.74 -92.70 -9.86 -9.72 -27.45 13.46 14.28 -
EY -17.41 -1.08 -10.14 -10.29 -3.64 7.43 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.77 14.06 -
P/NAPS 0.64 1.20 0.63 0.60 0.68 0.68 0.52 3.37%

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