Highlights

[SCNWOLF] YoY Quarter Result on 2018-09-30 [#1]

Stock [SCNWOLF]: SCANWOLF CORP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     2.08%    YoY -     -221.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Revenue 10,841 17,840 11,359 10,511 11,748 14,594 10,552 0.52%
  YoY % -39.23% 57.06% 8.07% -10.53% -19.50% 38.31% -
  Horiz. % 102.74% 169.07% 107.65% 99.61% 111.33% 138.31% 100.00%
PBT -1,696 1,714 -803 28 -861 92 171 -
  YoY % -198.95% 313.45% -2,967.86% 103.25% -1,035.87% -46.20% -
  Horiz. % -991.81% 1,002.34% -469.59% 16.37% -503.51% 53.80% 100.00%
Tax 0 -314 -71 0 -91 -237 -119 -
  YoY % 0.00% -342.25% 0.00% 0.00% 61.60% -99.16% -
  Horiz. % -0.00% 263.87% 59.66% -0.00% 76.47% 199.16% 100.00%
NP -1,696 1,400 -874 28 -952 -145 52 -
  YoY % -221.14% 260.18% -3,221.43% 102.94% -556.55% -378.85% -
  Horiz. % -3,261.54% 2,692.31% -1,680.77% 53.85% -1,830.77% -278.85% 100.00%
NP to SH -1,696 1,400 -874 28 -1,020 -421 -122 65.02%
  YoY % -221.14% 260.18% -3,221.43% 102.75% -142.28% -245.08% -
  Horiz. % 1,390.16% -1,147.54% 716.39% -22.95% 836.07% 345.08% 100.00%
Tax Rate - % 18.32 % - % - % - % 257.61 % 69.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 270.18% -
  Horiz. % 0.00% 26.33% 0.00% 0.00% 0.00% 370.18% 100.00%
Total Cost 12,537 16,440 12,233 10,483 12,700 14,739 10,500 3.43%
  YoY % -23.74% 34.39% 16.69% -17.46% -13.83% 40.37% -
  Horiz. % 119.40% 156.57% 116.50% 99.84% 120.95% 140.37% 100.00%
Net Worth 38,483 41,641 39,906 43,376 39,288 39,092 41,937 -1.62%
  YoY % -7.58% 4.35% -8.00% 10.40% 0.50% -6.78% -
  Horiz. % 91.76% 99.29% 95.16% 103.43% 93.68% 93.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 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
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Net Worth 38,483 41,641 39,906 43,376 39,288 39,092 41,937 -1.62%
  YoY % -7.58% 4.35% -8.00% 10.40% 0.50% -6.78% -
  Horiz. % 91.76% 99.29% 95.16% 103.43% 93.68% 93.22% 100.00%
NOSH 96,209 86,753 86,753 86,753 75,555 75,178 76,250 4.52%
  YoY % 10.90% 0.00% 0.00% 14.82% 0.50% -1.41% -
  Horiz. % 126.18% 113.77% 113.77% 113.77% 99.09% 98.59% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
NP Margin -15.64 % 7.85 % -7.69 % 0.27 % -8.10 % -0.99 % 0.49 % -
  YoY % -299.24% 202.08% -2,948.15% 103.33% -718.18% -302.04% -
  Horiz. % -3,191.84% 1,602.04% -1,569.39% 55.10% -1,653.06% -202.04% 100.00%
ROE -4.41 % 3.36 % -2.19 % 0.06 % -2.60 % -1.08 % -0.29 % 67.86%
  YoY % -231.25% 253.42% -3,750.00% 102.31% -140.74% -272.41% -
  Horiz. % 1,520.69% -1,158.62% 755.17% -20.69% 896.55% 372.41% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
RPS 11.27 20.56 13.09 12.12 15.55 19.41 13.84 -3.83%
  YoY % -45.18% 57.07% 8.00% -22.06% -19.89% 40.25% -
  Horiz. % 81.43% 148.55% 94.58% 87.57% 112.36% 140.25% 100.00%
EPS -1.76 1.61 -1.01 0.03 -1.35 -0.56 -0.16 57.83%
  YoY % -209.32% 259.41% -3,466.67% 102.22% -141.07% -250.00% -
  Horiz. % 1,100.00% -1,006.25% 631.25% -18.75% 843.75% 350.00% 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 0.4000 0.4800 0.4600 0.5000 0.5200 0.5200 0.5500 -5.88%
  YoY % -16.67% 4.35% -8.00% -3.85% 0.00% -5.45% -
  Horiz. % 72.73% 87.27% 83.64% 90.91% 94.55% 94.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,209
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
RPS 11.27 18.54 11.81 10.93 12.21 15.17 10.97 0.51%
  YoY % -39.21% 56.99% 8.05% -10.48% -19.51% 38.29% -
  Horiz. % 102.73% 169.01% 107.66% 99.64% 111.30% 138.29% 100.00%
EPS -1.76 1.46 -0.91 0.03 -1.06 -0.44 -0.13 64.19%
  YoY % -220.55% 260.44% -3,133.33% 102.83% -140.91% -238.46% -
  Horiz. % 1,353.85% -1,123.08% 700.00% -23.08% 815.38% 338.46% 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 0.4000 0.4328 0.4148 0.4509 0.4084 0.4063 0.4359 -1.62%
  YoY % -7.58% 4.34% -8.01% 10.41% 0.52% -6.79% -
  Horiz. % 91.76% 99.29% 95.16% 103.44% 93.69% 93.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 30/09/14 28/06/13 -
Price 0.2400 0.2950 0.2950 0.3200 0.4850 0.6150 0.3150 -
P/RPS 2.13 1.43 2.25 2.64 3.12 3.17 2.28 -1.29%
  YoY % 48.95% -36.44% -14.77% -15.38% -1.58% 39.04% -
  Horiz. % 93.42% 62.72% 98.68% 115.79% 136.84% 139.04% 100.00%
P/EPS -13.61 18.28 -29.28 991.46 -35.93 -109.82 -196.88 -39.86%
  YoY % -174.45% 162.43% -102.95% 2,859.42% 67.28% 44.22% -
  Horiz. % 6.91% -9.28% 14.87% -503.59% 18.25% 55.78% 100.00%
EY -7.35 5.47 -3.42 0.10 -2.78 -0.91 -0.51 66.15%
  YoY % -234.37% 259.94% -3,520.00% 103.60% -205.49% -78.43% -
  Horiz. % 1,441.18% -1,072.55% 670.59% -19.61% 545.10% 178.43% 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 0.60 0.61 0.64 0.64 0.93 1.18 0.57 0.98%
  YoY % -1.64% -4.69% 0.00% -31.18% -21.19% 107.02% -
  Horiz. % 105.26% 107.02% 112.28% 112.28% 163.16% 207.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/09/14 30/06/13 CAGR
Date 30/11/18 28/11/17 28/11/16 26/11/15 29/08/14 27/11/14 26/08/13 -
Price 0.1900 0.2600 0.2750 0.3300 0.5500 0.5900 0.3100 -
P/RPS 1.69 1.26 2.10 2.72 3.54 3.04 2.24 -5.22%
  YoY % 34.13% -40.00% -22.79% -23.16% 16.45% 35.71% -
  Horiz. % 75.45% 56.25% 93.75% 121.43% 158.04% 135.71% 100.00%
P/EPS -10.78 16.11 -27.30 1,022.45 -40.74 -105.36 -193.75 -42.29%
  YoY % -166.91% 159.01% -102.67% 2,609.70% 61.33% 45.62% -
  Horiz. % 5.56% -8.31% 14.09% -527.72% 21.03% 54.38% 100.00%
EY -9.28 6.21 -3.66 0.10 -2.45 -0.95 -0.52 73.05%
  YoY % -249.44% 269.67% -3,760.00% 104.08% -157.89% -82.69% -
  Horiz. % 1,784.62% -1,194.23% 703.85% -19.23% 471.15% 182.69% 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 0.48 0.54 0.60 0.66 1.06 1.13 0.56 -2.89%
  YoY % -11.11% -10.00% -9.09% -37.74% -6.19% 101.79% -
  Horiz. % 85.71% 96.43% 107.14% 117.86% 189.29% 201.79% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers