[SCNWOLF] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 10.13%
YoY- -470.72%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 38,596 39,217 39,213 32,300 26,336 48,808 44,270 -8.73%
PBT -10,708 -17,017 -19,653 -13,830 -15,372 -264 -597 584.00%
Tax 64 -57 -76 30 16 47 -50 -
NP -10,644 -17,074 -19,729 -13,800 -15,356 -217 -648 545.08%
-
NP to SH -10,644 -14,999 -19,729 -13,800 -15,356 -217 -648 545.08%
-
Tax Rate - - - - - - - -
Total Cost 49,240 56,291 58,942 46,100 41,692 49,025 44,918 6.31%
-
Net Worth 64,796 76,473 59,550 44,391 59,125 36,739 36,739 45.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 64,796 76,473 59,550 44,391 59,125 36,739 36,739 45.92%
NOSH 196,433 196,081 175,650 174,334 167,063 105,752 105,752 51.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -27.58% -43.54% -50.31% -42.72% -58.31% -0.44% -1.46% -
ROE -16.43% -19.61% -33.13% -31.09% -25.97% -0.59% -1.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.66 20.00 22.39 24.74 18.26 46.50 42.17 -39.84%
EPS -5.40 -9.91 -11.79 -8.30 -9.32 0.21 -0.61 327.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.39 0.34 0.34 0.41 0.35 0.35 -3.84%
Adjusted Per Share Value based on latest NOSH - 174,334
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.04 19.35 19.34 15.93 12.99 24.08 21.84 -8.73%
EPS -5.25 -7.40 -9.73 -6.81 -7.58 -0.11 -0.32 544.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.3772 0.2938 0.219 0.2917 0.1812 0.1812 45.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.525 0.69 0.655 0.63 0.455 0.285 0.225 -
P/RPS 2.67 3.45 2.93 2.55 2.49 0.61 0.53 193.58%
P/EPS -9.68 -9.02 -5.81 -5.96 -4.27 -137.87 -36.45 -58.65%
EY -10.33 -11.09 -17.20 -16.78 -23.40 -0.73 -2.74 142.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.77 1.93 1.85 1.11 0.81 0.64 83.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 25/05/22 24/02/22 30/11/21 13/09/21 24/05/21 -
Price 0.52 0.615 0.79 0.545 0.68 0.475 0.30 -
P/RPS 2.65 3.07 3.53 2.20 3.72 1.02 0.71 140.42%
P/EPS -9.59 -8.04 -7.01 -5.16 -6.39 -229.78 -48.60 -66.07%
EY -10.42 -12.44 -14.26 -19.39 -15.66 -0.44 -2.06 194.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.58 2.32 1.60 1.66 1.36 0.86 49.94%

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