[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 20.22%
YoY- -4.02%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 39,788 40,280 41,691 43,136 42,484 43,516 39,342 0.75%
PBT 108 -112 1,889 3,426 2,926 2,100 3,159 -89.44%
Tax 0 0 -412 -212 -252 -156 -651 -
NP 108 -112 1,477 3,214 2,674 1,944 2,508 -87.69%
-
NP to SH 96 -64 1,477 3,214 2,674 1,944 2,508 -88.61%
-
Tax Rate 0.00% - 21.81% 6.19% 8.61% 7.43% 20.61% -
Total Cost 39,680 40,392 40,214 39,921 39,810 41,572 36,834 5.08%
-
Net Worth 38,399 46,399 45,810 47,742 46,954 47,803 46,975 -12.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,369 1,060 1,591 - 3,980 -
Div Payout % - - 160.43% 33.00% 59.52% - 158.73% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 38,399 46,399 45,810 47,742 46,954 47,803 46,975 -12.56%
NOSH 68,571 80,000 78,983 79,570 79,583 79,672 79,619 -9.47%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.27% -0.28% 3.54% 7.45% 6.29% 4.47% 6.37% -
ROE 0.25% -0.14% 3.22% 6.73% 5.69% 4.07% 5.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 58.02 50.35 52.78 54.21 53.38 54.62 49.41 11.29%
EPS 0.14 -0.08 1.87 4.04 3.36 2.44 3.15 -87.42%
DPS 0.00 0.00 3.00 1.33 2.00 0.00 5.00 -
NAPS 0.56 0.58 0.58 0.60 0.59 0.60 0.59 -3.41%
Adjusted Per Share Value based on latest NOSH - 78,970
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.81 20.06 20.76 21.48 21.15 21.67 19.59 0.74%
EPS 0.05 -0.03 0.74 1.60 1.33 0.97 1.25 -88.28%
DPS 0.00 0.00 1.18 0.53 0.79 0.00 1.98 -
NAPS 0.1912 0.231 0.2281 0.2377 0.2338 0.238 0.2339 -12.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.39 0.445 0.45 0.38 0.38 0.35 0.36 -
P/RPS 0.67 0.88 0.85 0.70 0.71 0.64 0.73 -5.55%
P/EPS 278.57 -556.25 24.06 9.41 11.31 14.34 11.43 738.97%
EY 0.36 -0.18 4.16 10.63 8.84 6.97 8.75 -88.05%
DY 0.00 0.00 6.67 3.51 5.26 0.00 13.89 -
P/NAPS 0.70 0.77 0.78 0.63 0.64 0.58 0.61 9.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 30/05/11 21/02/11 22/11/10 23/08/10 24/05/10 -
Price 0.35 0.47 0.44 0.41 0.41 0.38 0.33 -
P/RPS 0.60 0.93 0.83 0.76 0.77 0.70 0.67 -7.08%
P/EPS 250.00 -587.50 23.53 10.15 12.20 15.57 10.48 727.08%
EY 0.40 -0.17 4.25 9.85 8.20 6.42 9.55 -87.91%
DY 0.00 0.00 6.82 3.25 4.88 0.00 15.15 -
P/NAPS 0.63 0.81 0.76 0.68 0.69 0.63 0.56 8.16%

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