[SCNWOLF] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 133.46%
YoY- 134.93%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 46,176 42,044 64,299 52,653 54,408 58,376 46,992 -1.15%
PBT -2,754 112 -5,846 836 -530 368 -3,444 -13.81%
Tax 0 0 1,605 106 -258 -948 -364 -
NP -2,754 112 -4,241 942 -788 -580 -3,808 -19.38%
-
NP to SH -2,754 112 -4,623 524 -1,566 -1,684 -4,080 -22.99%
-
Tax Rate - 0.00% - -12.68% - 257.61% - -
Total Cost 48,930 41,932 68,540 51,710 55,196 58,956 50,800 -2.46%
-
Net Worth 41,641 43,376 42,746 43,889 215,576 133,807 39,288 3.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 41,641 43,376 42,746 43,889 215,576 133,807 39,288 3.94%
NOSH 87,534 87,534 79,160 78,374 391,956 257,321 75,555 10.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.96% 0.27% -6.60% 1.79% -1.45% -0.99% -8.10% -
ROE -6.61% 0.26% -10.81% 1.19% -0.73% -1.26% -10.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.23 48.46 81.23 67.18 13.88 22.69 62.20 -9.83%
EPS -3.18 0.12 -5.84 1.20 -2.08 -2.24 -5.40 -29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.54 0.56 0.55 0.52 0.52 -5.18%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.06 21.00 32.11 26.29 27.17 29.15 23.47 -1.16%
EPS -1.38 0.06 -2.31 0.26 -0.78 -0.84 -2.04 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.2166 0.2135 0.2192 1.0765 0.6682 0.1962 3.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.34 0.32 0.425 0.70 0.59 0.615 0.485 -
P/RPS 0.64 0.66 0.52 1.04 4.25 2.71 0.78 -12.32%
P/EPS -10.71 247.87 -7.28 104.70 -147.67 -93.97 -8.98 12.42%
EY -9.34 0.40 -13.74 0.96 -0.68 -1.06 -11.13 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.79 1.25 1.07 1.18 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 -
Price 0.33 0.33 0.30 0.67 0.71 0.59 0.55 -
P/RPS 0.62 0.68 0.37 1.00 5.11 2.60 0.88 -20.77%
P/EPS -10.40 255.61 -5.14 100.21 -177.71 -90.15 -10.19 1.36%
EY -9.62 0.39 -19.47 1.00 -0.56 -1.11 -9.82 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 1.20 1.29 1.13 1.06 -24.83%

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