[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 40.63%
YoY- -1235.08%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,574 42,208 36,755 36,136 34,742 37,028 36,947 8.17%
PBT -1,574 684 -1,889 -2,036 -3,942 -5,508 -857 49.91%
Tax -266 -476 -41 24 0 0 -297 -7.07%
NP -1,840 208 -1,930 -2,012 -3,942 -5,508 -1,154 36.44%
-
NP to SH -2,228 -488 -2,192 -2,385 -4,018 -5,892 -928 79.20%
-
Tax Rate - 69.59% - - - - - -
Total Cost 43,414 42,000 38,685 38,148 38,684 42,536 38,101 9.08%
-
Net Worth 40,645 41,937 42,357 42,595 41,886 42,739 42,569 -3.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 40,645 41,937 42,357 42,595 41,886 42,739 42,569 -3.03%
NOSH 75,270 76,250 75,637 77,445 77,567 76,321 76,016 -0.65%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.43% 0.49% -5.25% -5.57% -11.35% -14.88% -3.12% -
ROE -5.48% -1.16% -5.18% -5.60% -9.59% -13.79% -2.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.23 55.35 48.59 46.66 44.79 48.52 48.60 8.89%
EPS -2.96 -0.64 -2.98 -3.08 -5.18 -7.72 -1.22 80.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.56 0.55 0.54 0.56 0.56 -2.39%
Adjusted Per Share Value based on latest NOSH - 76,250
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.48 20.80 18.11 17.80 17.12 18.24 18.20 8.17%
EPS -1.10 -0.24 -1.08 -1.18 -1.98 -2.90 -0.46 78.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2066 0.2087 0.2099 0.2064 0.2106 0.2097 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.32 0.315 0.345 0.34 0.32 0.34 0.34 -
P/RPS 0.58 0.57 0.71 0.73 0.71 0.70 0.70 -11.77%
P/EPS -10.81 -49.22 -11.90 -11.04 -6.18 -4.40 -27.85 -46.75%
EY -9.25 -2.03 -8.40 -9.06 -16.19 -22.71 -3.59 87.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.62 0.62 0.59 0.61 0.61 -2.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 28/05/12 -
Price 0.33 0.31 0.29 0.33 0.29 0.32 0.32 -
P/RPS 0.60 0.56 0.60 0.71 0.65 0.66 0.66 -6.15%
P/EPS -11.15 -48.44 -10.01 -10.71 -5.60 -4.15 -26.21 -43.40%
EY -8.97 -2.06 -9.99 -9.33 -17.86 -24.13 -3.81 76.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.52 0.60 0.54 0.57 0.57 4.62%

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