[SCNWOLF] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -419.4%
YoY- -162.83%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,136 34,742 37,028 36,947 38,465 39,788 40,280 -6.95%
PBT -2,036 -3,942 -5,508 -857 -245 108 -112 585.31%
Tax 24 0 0 -297 0 0 0 -
NP -2,012 -3,942 -5,508 -1,154 -245 108 -112 579.94%
-
NP to SH -2,385 -4,018 -5,892 -928 -178 96 -64 1003.51%
-
Tax Rate - - - - - 0.00% - -
Total Cost 38,148 38,684 42,536 38,101 38,710 39,680 40,392 -3.72%
-
Net Worth 42,595 41,886 42,739 42,569 44,141 38,399 46,399 -5.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 42,595 41,886 42,739 42,569 44,141 38,399 46,399 -5.51%
NOSH 77,445 77,567 76,321 76,016 78,823 68,571 80,000 -2.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.57% -11.35% -14.88% -3.12% -0.64% 0.27% -0.28% -
ROE -5.60% -9.59% -13.79% -2.18% -0.40% 0.25% -0.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.66 44.79 48.52 48.60 48.80 58.02 50.35 -4.92%
EPS -3.08 -5.18 -7.72 -1.22 -0.23 0.14 -0.08 1027.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.56 0.56 0.56 0.56 0.58 -3.46%
Adjusted Per Share Value based on latest NOSH - 77,766
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.04 17.35 18.49 18.45 19.20 19.87 20.11 -6.95%
EPS -1.19 -2.01 -2.94 -0.46 -0.09 0.05 -0.03 1050.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2127 0.2091 0.2134 0.2125 0.2204 0.1917 0.2317 -5.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.32 0.34 0.34 0.40 0.39 0.445 -
P/RPS 0.73 0.71 0.70 0.70 0.82 0.67 0.88 -11.66%
P/EPS -11.04 -6.18 -4.40 -27.85 -176.47 278.57 -556.25 -92.58%
EY -9.06 -16.19 -22.71 -3.59 -0.57 0.36 -0.18 1247.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.61 0.61 0.71 0.70 0.77 -13.39%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 24/08/12 28/05/12 27/02/12 29/11/11 22/08/11 -
Price 0.33 0.29 0.32 0.32 0.38 0.35 0.47 -
P/RPS 0.71 0.65 0.66 0.66 0.78 0.60 0.93 -16.40%
P/EPS -10.71 -5.60 -4.15 -26.21 -167.65 250.00 -587.50 -92.98%
EY -9.33 -17.86 -24.13 -3.81 -0.60 0.40 -0.17 1326.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.57 0.57 0.68 0.63 0.81 -18.05%

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