[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 11.85%
YoY- -179.93%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 37,972 48,701 43,838 47,942 43,364 62,466 66,642 -31.24%
PBT 41,416 -5,792 -6,733 -6,024 -6,784 1,581 3,658 403.47%
Tax 60 161 -504 44 0 -1,046 -636 -
NP 41,476 -5,631 -7,237 -5,980 -6,784 535 3,022 472.32%
-
NP to SH 41,476 -5,631 -7,237 -5,980 -6,784 535 3,022 472.32%
-
Tax Rate -0.14% - - - - 66.16% 17.39% -
Total Cost -3,504 54,332 51,075 53,922 50,148 61,931 63,620 -
-
Net Worth 46,759 36,262 34,354 37,521 38,483 45,600 44,642 3.13%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 46,759 36,262 34,354 37,521 38,483 45,600 44,642 3.13%
NOSH 96,209 96,209 96,209 96,209 96,209 96,209 96,209 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 109.23% -11.56% -16.51% -12.47% -15.64% 0.86% 4.54% -
ROE 88.70% -15.53% -21.07% -15.94% -17.63% 1.17% 6.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.79 51.03 45.94 49.83 45.07 65.75 76.13 -35.08%
EPS 43.48 -5.90 -7.59 -6.22 -7.04 0.60 3.45 440.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.38 0.36 0.39 0.40 0.48 0.51 -2.62%
Adjusted Per Share Value based on latest NOSH - 96,209
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.73 24.02 21.63 23.65 21.39 30.82 32.88 -31.25%
EPS 20.46 -2.78 -3.57 -2.95 -3.35 0.26 1.49 472.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.1789 0.1695 0.1851 0.1898 0.225 0.2202 3.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.145 0.145 0.175 0.155 0.24 0.25 0.265 -
P/RPS 0.36 0.28 0.38 0.31 0.53 0.38 0.35 1.89%
P/EPS 0.33 -2.46 -2.31 -2.49 -3.40 44.39 7.67 -87.69%
EY 299.75 -40.70 -43.34 -40.10 -29.38 2.25 13.03 707.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.49 0.40 0.60 0.52 0.52 -30.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 28/05/19 26/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.14 0.145 0.15 0.18 0.19 0.245 0.32 -
P/RPS 0.35 0.28 0.33 0.36 0.42 0.37 0.42 -11.43%
P/EPS 0.32 -2.46 -1.98 -2.90 -2.69 43.51 9.27 -89.37%
EY 310.45 -40.70 -50.56 -34.53 -37.11 2.30 10.79 837.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.42 0.46 0.48 0.51 0.63 -40.35%

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