[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -5.23%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,484 43,516 39,342 40,584 39,516 34,808 36,951 9.73%
PBT 2,926 2,100 3,159 3,668 3,986 2,212 2,122 23.86%
Tax -252 -156 -651 -318 -452 0 -791 -53.32%
NP 2,674 1,944 2,508 3,349 3,534 2,212 1,331 59.14%
-
NP to SH 2,674 1,944 2,508 3,349 3,534 2,212 1,331 59.14%
-
Tax Rate 8.61% 7.43% 20.61% 8.67% 11.34% 0.00% 37.28% -
Total Cost 39,810 41,572 36,834 37,234 35,982 32,596 35,620 7.68%
-
Net Worth 46,954 47,803 46,975 48,645 47,756 48,086 47,306 -0.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,591 - 3,980 3,721 5,571 6,411 2,405 -24.05%
Div Payout % 59.52% - 158.73% 111.11% 157.66% 289.86% 180.72% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,954 47,803 46,975 48,645 47,756 48,086 47,306 -0.49%
NOSH 79,583 79,672 79,619 79,746 79,594 80,144 80,180 -0.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.29% 4.47% 6.37% 8.25% 8.94% 6.35% 3.60% -
ROE 5.69% 4.07% 5.34% 6.89% 7.40% 4.60% 2.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.38 54.62 49.41 50.89 49.65 43.43 46.08 10.29%
EPS 3.36 2.44 3.15 4.20 4.44 2.76 1.66 59.94%
DPS 2.00 0.00 5.00 4.67 7.00 8.00 3.00 -23.66%
NAPS 0.59 0.60 0.59 0.61 0.60 0.60 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 79,361
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.21 21.73 19.64 20.26 19.73 17.38 18.45 9.73%
EPS 1.34 0.97 1.25 1.67 1.76 1.10 0.66 60.27%
DPS 0.79 0.00 1.99 1.86 2.78 3.20 1.20 -24.30%
NAPS 0.2344 0.2387 0.2345 0.2429 0.2384 0.2401 0.2362 -0.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.35 0.36 0.37 0.40 0.43 0.35 -
P/RPS 0.71 0.64 0.73 0.73 0.81 0.99 0.76 -4.43%
P/EPS 11.31 14.34 11.43 8.81 9.01 15.58 21.08 -33.94%
EY 8.84 6.97 8.75 11.35 11.10 6.42 4.74 51.45%
DY 5.26 0.00 13.89 12.61 17.50 18.60 8.57 -27.75%
P/NAPS 0.64 0.58 0.61 0.61 0.67 0.72 0.59 5.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 25/05/09 -
Price 0.41 0.38 0.33 0.32 0.33 0.42 0.46 -
P/RPS 0.77 0.70 0.67 0.63 0.66 0.97 1.00 -15.97%
P/EPS 12.20 15.57 10.48 7.62 7.43 15.22 27.71 -42.09%
EY 8.20 6.42 9.55 13.13 13.45 6.57 3.61 72.71%
DY 4.88 0.00 15.15 14.58 21.21 19.05 6.52 -17.54%
P/NAPS 0.69 0.63 0.56 0.52 0.55 0.70 0.78 -7.84%

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