[SCNWOLF] QoQ Cumulative Quarter Result on 30-Jun-2015

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- -1276.34%
YoY- -353.24%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 36,781 23,088 10,511 64,299 39,490 27,204 14,594 85.09%
PBT -763 -1,377 28 -5,846 627 -265 92 -
Tax 0 0 0 1,605 80 -129 -237 -
NP -763 -1,377 28 -4,241 707 -394 -145 202.22%
-
NP to SH -763 -1,377 28 -4,623 393 -783 -421 48.59%
-
Tax Rate - - 0.00% - -12.76% - 257.61% -
Total Cost 37,544 24,465 10,483 68,540 38,783 27,598 14,739 86.40%
-
Net Worth 42,508 41,641 43,376 42,746 43,889 215,576 133,807 -53.40%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 42,508 41,641 43,376 42,746 43,889 215,576 133,807 -53.40%
NOSH 87,534 87,534 87,534 79,160 78,374 391,956 257,321 -51.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -2.07% -5.96% 0.27% -6.60% 1.79% -1.45% -0.99% -
ROE -1.79% -3.31% 0.06% -10.81% 0.90% -0.36% -0.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.40 26.61 12.12 81.23 50.39 6.94 5.67 281.93%
EPS -0.88 -1.59 0.03 -5.84 0.90 -1.04 -0.56 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.50 0.54 0.56 0.55 0.52 -3.88%
Adjusted Per Share Value based on latest NOSH - 87,534
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.33 11.50 5.24 32.04 19.68 13.55 7.27 85.14%
EPS -0.38 -0.69 0.01 -2.30 0.20 -0.39 -0.21 48.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2075 0.2161 0.213 0.2187 1.0741 0.6667 -53.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.315 0.34 0.32 0.425 0.70 0.59 0.615 -
P/RPS 0.74 1.28 2.64 0.52 1.39 8.50 10.84 -83.26%
P/EPS -35.82 -21.42 991.46 -7.28 139.60 -295.34 -375.90 -79.10%
EY -2.79 -4.67 0.10 -13.74 0.72 -0.34 -0.27 373.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.64 0.79 1.25 1.07 1.18 -33.46%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 27/11/14 -
Price 0.315 0.33 0.33 0.30 0.67 0.71 0.59 -
P/RPS 0.74 1.24 2.72 0.37 1.33 10.23 10.40 -82.80%
P/EPS -35.82 -20.79 1,022.45 -5.14 133.62 -355.41 -360.62 -78.52%
EY -2.79 -4.81 0.10 -19.47 0.75 -0.28 -0.28 362.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.66 0.56 1.20 1.29 1.13 -31.52%

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