[SCNWOLF] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 31.81%
YoY- -4285.42%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,208 36,755 36,136 34,742 37,028 36,947 38,465 6.39%
PBT 684 -1,889 -2,036 -3,942 -5,508 -857 -245 -
Tax -476 -41 24 0 0 -297 0 -
NP 208 -1,930 -2,012 -3,942 -5,508 -1,154 -245 -
-
NP to SH -488 -2,192 -2,385 -4,018 -5,892 -928 -178 96.00%
-
Tax Rate 69.59% - - - - - - -
Total Cost 42,000 38,685 38,148 38,684 42,536 38,101 38,710 5.59%
-
Net Worth 41,937 42,357 42,595 41,886 42,739 42,569 44,141 -3.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 41,937 42,357 42,595 41,886 42,739 42,569 44,141 -3.36%
NOSH 76,250 75,637 77,445 77,567 76,321 76,016 78,823 -2.19%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.49% -5.25% -5.57% -11.35% -14.88% -3.12% -0.64% -
ROE -1.16% -5.18% -5.60% -9.59% -13.79% -2.18% -0.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.35 48.59 46.66 44.79 48.52 48.60 48.80 8.76%
EPS -0.64 -2.98 -3.08 -5.18 -7.72 -1.22 -0.23 97.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.55 0.54 0.56 0.56 0.56 -1.19%
Adjusted Per Share Value based on latest NOSH - 77,638
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.80 18.11 17.80 17.12 18.24 18.20 18.95 6.41%
EPS -0.24 -1.08 -1.18 -1.98 -2.90 -0.46 -0.09 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2066 0.2087 0.2099 0.2064 0.2106 0.2097 0.2175 -3.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.315 0.345 0.34 0.32 0.34 0.34 0.40 -
P/RPS 0.57 0.71 0.73 0.71 0.70 0.70 0.82 -21.54%
P/EPS -49.22 -11.90 -11.04 -6.18 -4.40 -27.85 -176.47 -57.34%
EY -2.03 -8.40 -9.06 -16.19 -22.71 -3.59 -0.57 133.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.62 0.59 0.61 0.61 0.71 -13.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 28/05/12 27/02/12 -
Price 0.31 0.29 0.33 0.29 0.32 0.32 0.38 -
P/RPS 0.56 0.60 0.71 0.65 0.66 0.66 0.78 -19.83%
P/EPS -48.44 -10.01 -10.71 -5.60 -4.15 -26.21 -167.65 -56.32%
EY -2.06 -9.99 -9.33 -17.86 -24.13 -3.81 -0.60 127.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.60 0.54 0.57 0.57 0.68 -12.15%

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