[SCNWOLF] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -37.17%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 36,951 39,444 40,924 40,452 42,251 39,493 38,164 -2.12%
PBT 2,122 3,068 3,948 5,188 8,121 8,033 7,368 -56.35%
Tax -791 -313 -390 -592 -806 -710 -642 14.91%
NP 1,331 2,754 3,558 4,596 7,315 7,322 6,726 -66.00%
-
NP to SH 1,331 2,754 3,558 4,596 7,315 7,322 6,726 -66.00%
-
Tax Rate 37.28% 10.20% 9.88% 11.41% 9.92% 8.84% 8.71% -
Total Cost 35,620 36,689 37,366 35,856 34,936 32,170 31,438 8.67%
-
Net Worth 47,306 48,847 48,882 50,268 45,127 47,165 45,640 2.41%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,405 1,067 1,602 9,574 - - - -
Div Payout % 180.72% 38.76% 45.05% 208.33% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 47,306 48,847 48,882 50,268 45,127 47,165 45,640 2.41%
NOSH 80,180 80,077 80,135 79,791 72,786 79,941 80,071 0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.60% 6.98% 8.69% 11.36% 17.31% 18.54% 17.62% -
ROE 2.81% 5.64% 7.28% 9.14% 16.21% 15.53% 14.74% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 46.08 49.26 51.07 50.70 58.05 49.40 47.66 -2.22%
EPS 1.66 3.44 4.44 5.76 10.05 9.16 8.40 -66.03%
DPS 3.00 1.33 2.00 12.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.61 0.63 0.62 0.59 0.57 2.32%
Adjusted Per Share Value based on latest NOSH - 79,791
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 18.21 19.43 20.16 19.93 20.82 19.46 18.80 -2.10%
EPS 0.66 1.36 1.75 2.26 3.60 3.61 3.31 -65.83%
DPS 1.19 0.53 0.79 4.72 0.00 0.00 0.00 -
NAPS 0.2331 0.2407 0.2408 0.2477 0.2223 0.2324 0.2249 2.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.35 0.47 0.40 0.42 0.46 0.50 0.57 -
P/RPS 0.76 0.95 0.78 0.83 0.79 1.01 1.20 -26.23%
P/EPS 21.08 13.66 9.01 7.29 4.58 5.46 6.79 112.66%
EY 4.74 7.32 11.10 13.71 21.85 18.32 14.74 -53.03%
DY 8.57 2.84 5.00 28.57 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.66 0.67 0.74 0.85 1.00 -29.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 23/02/09 12/12/08 25/08/08 26/05/08 25/02/08 19/11/07 -
Price 0.46 0.50 0.34 0.38 0.41 0.48 0.54 -
P/RPS 1.00 1.02 0.67 0.75 0.71 0.97 1.13 -7.81%
P/EPS 27.71 14.53 7.66 6.60 4.08 5.24 6.43 164.58%
EY 3.61 6.88 13.06 15.16 24.51 19.08 15.56 -62.20%
DY 6.52 2.67 5.88 31.58 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.56 0.60 0.66 0.81 0.95 -12.30%

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