Highlights

[SCNWOLF] YoY Quarter Result on 2020-06-30 [#4]

Stock [SCNWOLF]: SCANWOLF CORP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     53.67%    YoY -     -457.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Revenue 3,986 15,822 12,484 25,906 16,548 11,667 9,653 -11.48%
  YoY % -74.81% 26.74% -51.81% 56.55% 41.84% 20.86% -
  Horiz. % 41.29% 163.91% 129.33% 268.37% 171.43% 120.86% 100.00%
PBT 245 -742 -1,163 1,294 -679 720 -373 -
  YoY % 133.02% 36.20% -189.88% 290.57% -194.31% 293.03% -
  Horiz. % -65.68% 198.93% 311.80% -346.92% 182.04% -193.03% 100.00%
Tax -1,376 539 -569 -59 -613 18 -114 40.96%
  YoY % -355.29% 194.73% -864.41% 90.38% -3,505.56% 115.79% -
  Horiz. % 1,207.02% -472.81% 499.12% 51.75% 537.72% -15.79% 100.00%
NP -1,131 -203 -1,732 1,235 -1,292 738 -487 12.32%
  YoY % -457.14% 88.28% -240.24% 195.59% -275.07% 251.54% -
  Horiz. % 232.24% 41.68% 355.65% -253.59% 265.30% -151.54% 100.00%
NP to SH -1,131 -203 -1,732 2,932 -1,292 593 -465 13.03%
  YoY % -457.14% 88.28% -159.07% 326.93% -317.88% 227.53% -
  Horiz. % 243.23% 43.66% 372.47% -630.54% 277.85% -127.53% 100.00%
Tax Rate 561.63 % - % - % 4.56 % - % -2.50 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -22,465.20% 0.00% 0.00% -182.40% 0.00% 100.00% -
Total Cost 5,117 16,025 14,216 24,671 17,840 10,929 10,140 -9.00%
  YoY % -68.07% 12.73% -42.38% 38.29% 63.24% 7.78% -
  Horiz. % 50.46% 158.04% 140.20% 243.30% 175.94% 107.78% 100.00%
Net Worth 37,789 36,262 45,600 40,773 41,140 40,534 42,624 -1.65%
  YoY % 4.21% -20.48% 11.84% -0.89% 1.50% -4.91% -
  Horiz. % 88.66% 85.07% 106.98% 95.66% 96.52% 95.09% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Net Worth 37,789 36,262 45,600 40,773 41,140 40,534 42,624 -1.65%
  YoY % 4.21% -20.48% 11.84% -0.89% 1.50% -4.91% -
  Horiz. % 88.66% 85.07% 106.98% 95.66% 96.52% 95.09% 100.00%
NOSH 104,971 95,428 95,001 86,753 87,534 75,063 77,499 4.27%
  YoY % 10.00% 0.45% 9.51% -0.89% 16.61% -3.14% -
  Horiz. % 135.45% 123.13% 122.58% 111.94% 112.95% 96.86% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
NP Margin -28.37 % -1.28 % -13.87 % 4.77 % -7.81 % 6.33 % -5.05 % 26.86%
  YoY % -2,116.41% 90.77% -390.78% 161.08% -223.38% 225.35% -
  Horiz. % 561.78% 25.35% 274.65% -94.46% 154.65% -125.35% 100.00%
ROE -2.99 % -0.56 % -3.80 % 7.19 % -3.14 % 1.46 % -1.09 % 14.92%
  YoY % -433.93% 85.26% -152.85% 328.98% -315.07% 233.94% -
  Horiz. % 274.31% 51.38% 348.62% -659.63% 288.07% -133.94% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
RPS 3.80 16.58 13.14 29.86 18.90 15.54 12.46 -15.10%
  YoY % -77.08% 26.18% -55.99% 57.99% 21.62% 24.72% -
  Horiz. % 30.50% 133.07% 105.46% 239.65% 151.69% 124.72% 100.00%
EPS -1.08 -0.21 -1.82 1.42 -1.49 0.79 -0.60 8.44%
  YoY % -414.29% 88.46% -228.17% 195.30% -288.61% 231.67% -
  Horiz. % 180.00% 35.00% 303.33% -236.67% 248.33% -131.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3800 0.4800 0.4700 0.4700 0.5400 0.5500 -5.67%
  YoY % -5.26% -20.83% 2.13% 0.00% -12.96% -1.82% -
  Horiz. % 65.45% 69.09% 87.27% 85.45% 85.45% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,752
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
RPS 3.77 14.96 11.80 24.50 15.65 11.03 9.13 -11.48%
  YoY % -74.80% 26.78% -51.84% 56.55% 41.89% 20.81% -
  Horiz. % 41.29% 163.86% 129.24% 268.35% 171.41% 120.81% 100.00%
EPS -1.07 -0.19 -1.64 2.77 -1.22 0.56 -0.44 13.03%
  YoY % -463.16% 88.41% -159.21% 327.05% -317.86% 227.27% -
  Horiz. % 243.18% 43.18% 372.73% -629.55% 277.27% -127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3573 0.3429 0.4312 0.3856 0.3890 0.3833 0.4031 -1.65%
  YoY % 4.20% -20.48% 11.83% -0.87% 1.49% -4.91% -
  Horiz. % 88.64% 85.07% 106.97% 95.66% 96.50% 95.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/14 29/03/13 -
Price 0.2200 0.1450 0.2500 0.2900 0.2950 0.4400 0.3450 -
P/RPS 5.79 0.87 1.90 0.97 1.56 2.83 2.77 10.70%
  YoY % 565.52% -54.21% 95.88% -37.82% -44.88% 2.17% -
  Horiz. % 209.03% 31.41% 68.59% 35.02% 56.32% 102.17% 100.00%
P/EPS -20.42 -68.16 -13.71 8.58 -19.99 55.70 -57.50 -13.30%
  YoY % 70.04% -397.16% -259.79% 142.92% -135.89% 196.87% -
  Horiz. % 35.51% 118.54% 23.84% -14.92% 34.77% -96.87% 100.00%
EY -4.90 -1.47 -7.29 11.65 -5.00 1.80 -1.74 15.34%
  YoY % -233.33% 79.84% -162.58% 333.00% -377.78% 203.45% -
  Horiz. % 281.61% 84.48% 418.97% -669.54% 287.36% -103.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.38 0.52 0.62 0.63 0.81 0.63 -0.44%
  YoY % 60.53% -26.92% -16.13% -1.59% -22.22% 28.57% -
  Horiz. % 96.83% 60.32% 82.54% 98.41% 100.00% 128.57% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 29/08/16 26/05/14 30/05/13 -
Price 0.2500 0.1450 0.2450 0.2850 0.2900 0.4000 0.2900 -
P/RPS 6.58 0.87 1.86 0.95 1.53 2.57 2.33 15.38%
  YoY % 656.32% -53.23% 95.79% -37.91% -40.47% 10.30% -
  Horiz. % 282.40% 37.34% 79.83% 40.77% 65.67% 110.30% 100.00%
P/EPS -23.20 -68.16 -13.44 8.43 -19.65 50.63 -48.33 -9.62%
  YoY % 65.96% -407.14% -259.43% 142.90% -138.81% 204.76% -
  Horiz. % 48.00% 141.03% 27.81% -17.44% 40.66% -104.76% 100.00%
EY -4.31 -1.47 -7.44 11.86 -5.09 1.98 -2.07 10.64%
  YoY % -193.20% 80.24% -162.73% 333.01% -357.07% 195.65% -
  Horiz. % 208.21% 71.01% 359.42% -572.95% 245.89% -95.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.38 0.51 0.61 0.62 0.74 0.53 3.70%
  YoY % 81.58% -25.49% -16.39% -1.61% -16.22% 39.62% -
  Horiz. % 130.19% 71.70% 96.23% 115.09% 116.98% 139.62% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS