[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock

[SCNWOLF] SCANWOLF CORPORATION BHD

Announcement Date

23-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Dec-2008 [#3]

Profit Trend

QoQ- -22.58%

YoY- -62.38%

Quarter Report

Scanwolf-3Q2009-Announcement.xls

Latest QR

Upcoming QR

SCNWOLF's Result

SCNWOLF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	39,516	34,808	36,951	39,444	40,924	40,452	42,251	-4.35%
YoY %	13.53%	-5.80%	-6.32%	-3.62%	1.17%	-4.26%	-	-
Horiz. %	93.53%	82.38%	87.46%	93.36%	96.86%	95.74%	100.00%	-
PBT	3,986	2,212	2,122	3,068	3,948	5,188	8,121	-37.74%
YoY %	80.20%	4.24%	-30.83%	-22.29%	-23.90%	-36.12%	-	-
Horiz. %	49.08%	27.24%	26.13%	37.78%	48.61%	63.88%	100.00%	-
Tax	-452	0	-791	-313	-390	-592	-806	-31.97%
YoY %	0.00%	0.00%	-152.72%	19.74%	34.12%	26.55%	-	-
Horiz. %	56.08%	0.00%	98.14%	38.83%	48.39%	73.45%	100.00%	-
NP	3,534	2,212	1,331	2,754	3,558	4,596	7,315	-38.40%
YoY %	59.76%	66.19%	-51.67%	-22.60%	-22.58%	-37.17%	-	-
Horiz. %	48.31%	30.24%	18.20%	37.65%	48.64%	62.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,534	2,212	1,331	2,754	3,558	4,596	7,315	-38.40%
YoY %	59.76%	66.19%	-51.67%	-22.60%	-22.58%	-37.17%	-	-
Horiz. %	48.31%	30.24%	18.20%	37.65%	48.64%	62.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.34%	0.00%	37.28%	10.20%	9.88%	11.41%	9.92%	-
YoY %	0.00%	0.00%	265.49%	3.24%	-13.41%	15.02%	-	-
Horiz. %	114.31%	0.00%	375.81%	102.82%	99.60%	115.02%	100.00%	-
Total Cost	35,982	32,596	35,620	36,689	37,366	35,856	34,936	1.98%
YoY %	10.39%	-8.49%	-2.91%	-1.81%	4.21%	2.63%	-	-
Horiz. %	102.99%	93.30%	101.96%	105.02%	106.96%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,756	48,086	47,306	48,847	48,882	50,268	45,127	3.84%
YoY %	-0.69%	1.65%	-3.15%	-0.07%	-2.76%	11.39%	-	-
Horiz. %	105.83%	106.56%	104.83%	108.24%	108.32%	111.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	5,571	6,411	2,405	1,067	1,602	9,574	-	-
YoY %	-13.10%	166.57%	125.40%	-33.40%	-83.27%	0.00%	-	-
Horiz. %	58.19%	66.96%	25.12%	11.14%	16.73%	100.00%	-	-
Div Payout %	157.66%	289.86%	180.72%	38.76%	45.05%	208.33%	-	-
YoY %	-45.61%	60.39%	366.25%	-13.96%	-78.38%	0.00%	-	-
Horiz. %	75.68%	139.14%	86.75%	18.61%	21.62%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	47,756	48,086	47,306	48,847	48,882	50,268	45,127	3.84%
YoY %	-0.69%	1.65%	-3.15%	-0.07%	-2.76%	11.39%	-	-
Horiz. %	105.83%	106.56%	104.83%	108.24%	108.32%	111.39%	100.00%	-
NOSH	79,594	80,144	80,180	80,077	80,135	79,791	72,786	6.13%
YoY %	-0.69%	-0.04%	0.13%	-0.07%	0.43%	9.62%	-	-
Horiz. %	109.35%	110.11%	110.16%	110.02%	110.10%	109.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	8.94%	6.35%	3.60%	6.98%	8.69%	11.36%	17.31%	-
YoY %	40.79%	76.39%	-48.42%	-19.68%	-23.50%	-34.37%	-	-
Horiz. %	51.65%	36.68%	20.80%	40.32%	50.20%	65.63%	100.00%	-
ROE	7.40%	4.60%	2.81%	5.64%	7.28%	9.14%	16.21%	-
YoY %	60.87%	63.70%	-50.18%	-22.53%	-20.35%	-43.62%	-	-
Horiz. %	45.65%	28.38%	17.33%	34.79%	44.91%	56.38%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	49.65	43.43	46.08	49.26	51.07	50.70	58.05	-9.88%
YoY %	14.32%	-5.75%	-6.46%	-3.54%	0.73%	-12.66%	-	-
Horiz. %	85.53%	74.81%	79.38%	84.86%	87.98%	87.34%	100.00%	-
EPS	4.44	2.76	1.66	3.44	4.44	5.76	10.05	-41.96%
YoY %	60.87%	66.27%	-51.74%	-22.52%	-22.92%	-42.69%	-	-
Horiz. %	44.18%	27.46%	16.52%	34.23%	44.18%	57.31%	100.00%	-
DPS	7.00	8.00	3.00	1.33	2.00	12.00	0.00	-
YoY %	-12.50%	166.67%	125.56%	-33.50%	-83.33%	0.00%	-	-
Horiz. %	58.33%	66.67%	25.00%	11.08%	16.67%	100.00%	-	-
NAPS	0.60	0.60	0.59	0.61	0.61	0.63	0.62	-2.16%
YoY %	0.00%	1.69%	-3.28%	0.00%	-3.17%	1.61%	-	-
Horiz. %	96.77%	96.77%	95.16%	98.39%	98.39%	101.61%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 79,722
RPS	19.47	17.15	18.21	19.43	20.16	19.93	20.82	-4.36%
YoY %	13.53%	-5.82%	-6.28%	-3.62%	1.15%	-4.27%	-	-
Horiz. %	93.52%	82.37%	87.46%	93.32%	96.83%	95.73%	100.00%	-
EPS	1.74	1.09	0.66	1.36	1.75	2.26	3.60	-38.38%
YoY %	59.63%	65.15%	-51.47%	-22.29%	-22.57%	-37.22%	-	-
Horiz. %	48.33%	30.28%	18.33%	37.78%	48.61%	62.78%	100.00%	-
DPS	2.75	3.16	1.19	0.53	0.79	4.72	0.00	-
YoY %	-12.97%	165.55%	124.53%	-32.91%	-83.26%	0.00%	-	-
Horiz. %	58.26%	66.95%	25.21%	11.23%	16.74%	100.00%	-	-
NAPS	0.2353	0.2369	0.2331	0.2407	0.2408	0.2477	0.2223	3.85%
YoY %	-0.68%	1.63%	-3.16%	-0.04%	-2.79%	11.43%	-	-
Horiz. %	105.85%	106.57%	104.86%	108.28%	108.32%	111.43%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.40	0.43	0.35	0.47	0.40	0.42	0.46	-
P/RPS	0.81	0.99	0.76	0.95	0.78	0.83	0.79	1.67%
YoY %	-18.18%	30.26%	-20.00%	21.79%	-6.02%	5.06%	-	-
Horiz. %	102.53%	125.32%	96.20%	120.25%	98.73%	105.06%	100.00%	-
P/EPS	9.01	15.58	21.08	13.66	9.01	7.29	4.58	56.93%
YoY %	-42.17%	-26.09%	54.32%	51.61%	23.59%	59.17%	-	-
Horiz. %	196.72%	340.17%	460.26%	298.25%	196.72%	159.17%	100.00%	-
EY	11.10	6.42	4.74	7.32	11.10	13.71	21.85	-36.30%
YoY %	72.90%	35.44%	-35.25%	-34.05%	-19.04%	-37.25%	-	-
Horiz. %	50.80%	29.38%	21.69%	33.50%	50.80%	62.75%	100.00%	-
DY	17.50	18.60	8.57	2.84	5.00	28.57	0.00	-
YoY %	-5.91%	117.04%	201.76%	-43.20%	-82.50%	0.00%	-	-
Horiz. %	61.25%	65.10%	30.00%	9.94%	17.50%	100.00%	-	-
P/NAPS	0.67	0.72	0.59	0.77	0.66	0.67	0.74	-6.40%
YoY %	-6.94%	22.03%	-23.38%	16.67%	-1.49%	-9.46%	-	-
Horiz. %	90.54%	97.30%	79.73%	104.05%	89.19%	90.54%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	24/08/09	25/05/09	23/02/09	12/12/08	25/08/08	26/05/08	-
Price	0.33	0.42	0.46	0.50	0.34	0.38	0.41	-
P/RPS	0.66	0.97	1.00	1.02	0.67	0.75	0.71	-4.74%
YoY %	-31.96%	-3.00%	-1.96%	52.24%	-10.67%	5.63%	-	-
Horiz. %	92.96%	136.62%	140.85%	143.66%	94.37%	105.63%	100.00%	-
P/EPS	7.43	15.22	27.71	14.53	7.66	6.60	4.08	49.07%
YoY %	-51.18%	-45.07%	90.71%	89.69%	16.06%	61.76%	-	-
Horiz. %	182.11%	373.04%	679.17%	356.13%	187.75%	161.76%	100.00%	-
EY	13.45	6.57	3.61	6.88	13.06	15.16	24.51	-32.94%
YoY %	104.72%	81.99%	-47.53%	-47.32%	-13.85%	-38.15%	-	-
Horiz. %	54.88%	26.81%	14.73%	28.07%	53.28%	61.85%	100.00%	-
DY	21.21	19.05	6.52	2.67	5.88	31.58	0.00	-
YoY %	11.34%	192.18%	144.19%	-54.59%	-81.38%	0.00%	-	-
Horiz. %	67.16%	60.32%	20.65%	8.45%	18.62%	100.00%	-	-
P/NAPS	0.55	0.70	0.78	0.82	0.56	0.60	0.66	-11.43%
YoY %	-21.43%	-10.26%	-4.88%	46.43%	-6.67%	-9.09%	-	-
Horiz. %	83.33%	106.06%	118.18%	124.24%	84.85%	90.91%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos