[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 8.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 40,924 40,452 42,251 39,493 38,164 38,880 31,246 19.64%
PBT 3,948 5,188 8,121 8,033 7,368 6,828 6,143 -25.46%
Tax -390 -592 -806 -710 -642 -572 -725 -33.78%
NP 3,558 4,596 7,315 7,322 6,726 6,256 5,418 -24.39%
-
NP to SH 3,558 4,596 7,315 7,322 6,726 6,256 5,418 -24.39%
-
Tax Rate 9.88% 11.41% 9.92% 8.84% 8.71% 8.38% 11.80% -
Total Cost 37,366 35,856 34,936 32,170 31,438 32,624 25,828 27.82%
-
Net Worth 48,882 50,268 45,127 47,165 45,640 26,319 208,250 -61.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,602 9,574 - - - - - -
Div Payout % 45.05% 208.33% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 48,882 50,268 45,127 47,165 45,640 26,319 208,250 -61.84%
NOSH 80,135 79,791 72,786 79,941 80,071 50,614 43,658 49.74%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.69% 11.36% 17.31% 18.54% 17.62% 16.09% 17.34% -
ROE 7.28% 9.14% 16.21% 15.53% 14.74% 23.77% 2.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.07 50.70 58.05 49.40 47.66 76.82 71.57 -20.09%
EPS 4.44 5.76 10.05 9.16 8.40 12.36 12.41 -49.50%
DPS 2.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.62 0.59 0.57 0.52 4.77 -74.52%
Adjusted Per Share Value based on latest NOSH - 80,037
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.19 19.96 20.84 19.48 18.83 19.18 15.41 19.67%
EPS 1.76 2.27 3.61 3.61 3.32 3.09 2.67 -24.20%
DPS 0.79 4.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2411 0.248 0.2226 0.2327 0.2252 0.1298 1.0273 -61.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.40 0.42 0.46 0.50 0.57 0.00 0.00 -
P/RPS 0.78 0.83 0.79 1.01 1.20 0.00 0.00 -
P/EPS 9.01 7.29 4.58 5.46 6.79 0.00 0.00 -
EY 11.10 13.71 21.85 18.32 14.74 0.00 0.00 -
DY 5.00 28.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.74 0.85 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/12/08 25/08/08 26/05/08 25/02/08 19/11/07 20/08/07 - -
Price 0.34 0.38 0.41 0.48 0.54 0.69 0.00 -
P/RPS 0.67 0.75 0.71 0.97 1.13 0.90 0.00 -
P/EPS 7.66 6.60 4.08 5.24 6.43 5.58 0.00 -
EY 13.06 15.16 24.51 19.08 15.56 17.91 0.00 -
DY 5.88 31.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.66 0.81 0.95 1.33 0.00 -

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 ⃤ & 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