[SCNWOLF] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -58.45%
YoY- -51.87%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 39,342 30,438 19,758 8,702 36,951 29,583 20,462 54.68%
PBT 3,159 2,751 1,993 553 2,122 2,301 1,974 36.85%
Tax -651 -239 -226 0 -791 -235 -195 123.53%
NP 2,508 2,512 1,767 553 1,331 2,066 1,779 25.75%
-
NP to SH 2,508 2,512 1,767 553 1,331 2,066 1,779 25.75%
-
Tax Rate 20.61% 8.69% 11.34% 0.00% 37.28% 10.21% 9.88% -
Total Cost 36,834 27,926 17,991 8,149 35,620 27,517 18,683 57.29%
-
Net Worth 46,975 48,645 47,756 48,086 47,306 48,847 48,882 -2.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,980 2,791 2,785 1,602 2,405 800 801 191.46%
Div Payout % 158.73% 111.11% 157.66% 289.85% 180.72% 38.76% 45.05% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 46,975 48,645 47,756 48,086 47,306 48,847 48,882 -2.62%
NOSH 79,619 79,746 79,594 80,144 80,180 80,077 80,135 -0.43%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.37% 8.25% 8.94% 6.35% 3.60% 6.98% 8.69% -
ROE 5.34% 5.16% 3.70% 1.15% 2.81% 4.23% 3.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.41 38.17 24.82 10.86 46.08 36.94 25.53 55.36%
EPS 3.15 3.15 2.22 0.69 1.66 2.58 2.22 26.29%
DPS 5.00 3.50 3.50 2.00 3.00 1.00 1.00 192.68%
NAPS 0.59 0.61 0.60 0.60 0.59 0.61 0.61 -2.19%
Adjusted Per Share Value based on latest NOSH - 80,144
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.45 15.05 9.77 4.30 18.27 14.63 10.12 54.64%
EPS 1.24 1.24 0.87 0.27 0.66 1.02 0.88 25.71%
DPS 1.97 1.38 1.38 0.79 1.19 0.40 0.40 189.75%
NAPS 0.2323 0.2405 0.2361 0.2378 0.2339 0.2415 0.2417 -2.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.36 0.37 0.40 0.43 0.35 0.47 0.40 -
P/RPS 0.73 0.97 1.61 3.96 0.76 1.27 1.57 -40.00%
P/EPS 11.43 11.75 18.02 62.32 21.08 18.22 18.02 -26.19%
EY 8.75 8.51 5.55 1.60 4.74 5.49 5.55 35.49%
DY 13.89 9.46 8.75 4.65 8.57 2.13 2.50 214.02%
P/NAPS 0.61 0.61 0.67 0.72 0.59 0.77 0.66 -5.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 24/08/09 25/05/09 23/02/09 12/12/08 -
Price 0.33 0.32 0.33 0.42 0.46 0.50 0.34 -
P/RPS 0.67 0.84 1.33 3.87 1.00 1.35 1.33 -36.71%
P/EPS 10.48 10.16 14.86 60.87 27.71 19.38 15.32 -22.38%
EY 9.55 9.84 6.73 1.64 3.61 5.16 6.53 28.87%
DY 15.15 10.94 10.61 4.76 6.52 2.00 2.94 198.63%
P/NAPS 0.56 0.52 0.55 0.70 0.78 0.82 0.56 0.00%

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