[SCNWOLF] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 32.0%
YoY- -736.07%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 39,490 27,204 14,594 11,748 43,603 31,936 20,787 53.44%
PBT 627 -265 92 -861 -921 -1,641 -787 -
Tax 80 -129 -237 -91 -124 -142 -133 -
NP 707 -394 -145 -952 -1,045 -1,783 -920 -
-
NP to SH 393 -783 -421 -1,020 -1,500 -2,093 -1,114 -
-
Tax Rate -12.76% - 257.61% - - - - -
Total Cost 38,783 27,598 14,739 12,700 44,648 33,719 21,707 47.29%
-
Net Worth 43,889 215,576 133,807 39,288 40,703 39,902 40,645 5.25%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 43,889 215,576 133,807 39,288 40,703 39,902 40,645 5.25%
NOSH 78,374 391,956 257,321 75,555 75,376 75,287 75,270 2.73%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.79% -1.45% -0.99% -8.10% -2.40% -5.58% -4.43% -
ROE 0.90% -0.36% -0.31% -2.60% -3.69% -5.25% -2.74% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.39 6.94 5.67 15.55 57.85 42.42 27.62 49.36%
EPS 0.90 -1.04 -0.56 -1.35 -1.99 -2.78 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.52 0.52 0.54 0.53 0.54 2.45%
Adjusted Per Share Value based on latest NOSH - 75,555
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.68 13.55 7.27 5.85 21.72 15.91 10.36 53.44%
EPS 0.20 -0.39 -0.21 -0.51 -0.75 -1.04 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2187 1.0741 0.6667 0.1958 0.2028 0.1988 0.2025 5.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.70 0.59 0.615 0.485 0.44 0.31 0.32 -
P/RPS 1.39 8.50 10.84 3.12 0.76 0.73 1.16 12.82%
P/EPS 139.60 -295.34 -375.90 -35.93 -22.11 -11.15 -21.62 -
EY 0.72 -0.34 -0.27 -2.78 -4.52 -8.97 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.07 1.18 0.93 0.81 0.58 0.59 65.03%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 27/11/14 29/08/14 26/05/14 24/02/14 25/11/13 -
Price 0.67 0.71 0.59 0.55 0.40 0.335 0.33 -
P/RPS 1.33 10.23 10.40 3.54 0.69 0.79 1.19 7.70%
P/EPS 133.62 -355.41 -360.62 -40.74 -20.10 -12.05 -22.30 -
EY 0.75 -0.28 -0.28 -2.45 -4.98 -8.30 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.29 1.13 1.06 0.74 0.63 0.61 57.06%

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