[SCNWOLF] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 144.88%
YoY- 338.62%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 33,517 44,222 48,945 75,673 54,446 48,435 50,619 -6.63%
PBT -3,366 1,388 -5,852 4,304 -1,281 -6,097 -406 42.21%
Tax -1,415 165 -344 -1,429 -635 1,825 -202 38.28%
NP -4,781 1,553 -6,196 2,875 -1,916 -4,272 -608 40.97%
-
NP to SH -4,781 1,553 -6,196 4,572 -1,916 -4,197 -1,210 25.70%
-
Tax Rate - -11.89% - 33.20% - - - -
Total Cost 38,298 42,669 55,141 72,798 56,362 52,707 51,227 -4.72%
-
Net Worth 35,690 40,079 37,521 44,244 39,906 41,641 43,580 -3.27%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 35,690 40,079 37,521 44,244 39,906 41,641 43,580 -3.27%
NOSH 105,752 96,209 96,209 87,534 86,753 87,534 87,534 3.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -14.26% 3.51% -12.66% 3.80% -3.52% -8.82% -1.20% -
ROE -13.40% 3.87% -16.51% 10.33% -4.80% -10.08% -2.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 31.93 46.34 50.87 87.23 62.76 55.83 63.88 -10.90%
EPS -4.55 1.63 -6.44 5.27 -2.21 -4.84 -1.53 19.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.42 0.39 0.51 0.46 0.48 0.55 -7.69%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.53 21.82 24.15 37.33 26.86 23.89 24.97 -6.63%
EPS -2.36 0.77 -3.06 2.26 -0.95 -2.07 -0.60 25.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1977 0.1851 0.2183 0.1969 0.2054 0.215 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.23 0.22 0.155 0.275 0.26 0.34 0.59 -
P/RPS 0.72 0.47 0.30 0.32 0.41 0.61 0.92 -3.99%
P/EPS -5.05 13.52 -2.41 5.22 -11.77 -7.03 -38.64 -28.74%
EY -19.80 7.40 -41.55 19.16 -8.49 -14.23 -2.59 40.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.40 0.54 0.57 0.71 1.07 -7.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 21/02/20 26/02/19 26/02/18 24/02/17 29/02/16 25/02/15 -
Price 0.24 0.19 0.18 0.30 0.305 0.33 0.71 -
P/RPS 0.75 0.41 0.35 0.34 0.49 0.59 1.11 -6.31%
P/EPS -5.27 11.68 -2.79 5.69 -13.81 -6.82 -46.49 -30.40%
EY -18.98 8.57 -35.78 17.57 -7.24 -14.66 -2.15 43.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.45 0.46 0.59 0.66 0.69 1.29 -9.46%

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