[SCNWOLF] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -58.73%
YoY- -9106.25%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,755 27,102 17,371 9,257 36,947 28,849 19,894 50.51%
PBT -1,889 -1,527 -1,971 -1,377 -857 -184 54 -
Tax -41 18 0 0 -297 0 0 -
NP -1,930 -1,509 -1,971 -1,377 -1,154 -184 54 -
-
NP to SH -2,192 -1,789 -2,009 -1,473 -928 -134 48 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 38,685 28,611 19,342 10,634 38,101 29,033 19,840 56.01%
-
Net Worth 42,357 42,595 41,886 42,739 42,569 44,141 38,399 6.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,357 42,595 41,886 42,739 42,569 44,141 38,399 6.75%
NOSH 75,637 77,445 77,567 76,321 76,016 78,823 68,571 6.75%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.25% -5.57% -11.35% -14.88% -3.12% -0.64% 0.27% -
ROE -5.18% -4.20% -4.80% -3.45% -2.18% -0.30% 0.13% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.59 34.99 22.39 12.13 48.60 36.60 29.01 40.99%
EPS -2.98 -2.31 -2.59 -1.93 -1.22 -0.17 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.56 0.56 0.56 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 76,321
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.31 13.50 8.66 4.61 18.41 14.37 9.91 50.51%
EPS -1.09 -0.89 -1.00 -0.73 -0.46 -0.07 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2122 0.2087 0.2129 0.2121 0.2199 0.1913 6.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.345 0.34 0.32 0.34 0.34 0.40 0.39 -
P/RPS 0.71 0.97 1.43 2.80 0.70 1.09 1.34 -34.49%
P/EPS -11.90 -14.72 -12.36 -17.62 -27.85 -235.29 557.14 -
EY -8.40 -6.79 -8.09 -5.68 -3.59 -0.42 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.59 0.61 0.61 0.71 0.70 -7.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 22/02/13 23/11/12 24/08/12 28/05/12 27/02/12 29/11/11 -
Price 0.29 0.33 0.29 0.32 0.32 0.38 0.35 -
P/RPS 0.60 0.94 1.29 2.64 0.66 1.04 1.21 -37.32%
P/EPS -10.01 -14.29 -11.20 -16.58 -26.21 -223.53 500.00 -
EY -9.99 -7.00 -8.93 -6.03 -3.81 -0.45 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.54 0.57 0.57 0.68 0.63 -11.99%

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