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

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 58.73%
YoY- 62.21%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 64,299 39,490 27,204 14,594 11,748 43,603 31,936 59.65%
PBT -5,846 627 -265 92 -861 -921 -1,641 133.79%
Tax 1,605 80 -129 -237 -91 -124 -142 -
NP -4,241 707 -394 -145 -952 -1,045 -1,783 78.47%
-
NP to SH -4,623 393 -783 -421 -1,020 -1,500 -2,093 69.85%
-
Tax Rate - -12.76% - 257.61% - - - -
Total Cost 68,540 38,783 27,598 14,739 12,700 44,648 33,719 60.67%
-
Net Worth 42,746 43,889 215,576 133,807 39,288 40,703 39,902 4.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 42,746 43,889 215,576 133,807 39,288 40,703 39,902 4.71%
NOSH 79,160 78,374 391,956 257,321 75,555 75,376 75,287 3.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -6.60% 1.79% -1.45% -0.99% -8.10% -2.40% -5.58% -
ROE -10.81% 0.90% -0.36% -0.31% -2.60% -3.69% -5.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.23 50.39 6.94 5.67 15.55 57.85 42.42 54.38%
EPS -5.84 0.90 -1.04 -0.56 -1.35 -1.99 -2.78 64.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.55 0.52 0.52 0.54 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 75,178
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.72 19.48 13.42 7.20 5.80 21.51 15.75 59.68%
EPS -2.28 0.19 -0.39 -0.21 -0.50 -0.74 -1.03 70.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2109 0.2165 1.0635 0.6601 0.1938 0.2008 0.1968 4.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.425 0.70 0.59 0.615 0.485 0.44 0.31 -
P/RPS 0.52 1.39 8.50 10.84 3.12 0.76 0.73 -20.28%
P/EPS -7.28 139.60 -295.34 -375.90 -35.93 -22.11 -11.15 -24.79%
EY -13.74 0.72 -0.34 -0.27 -2.78 -4.52 -8.97 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.07 1.18 0.93 0.81 0.58 22.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 26/05/14 24/02/14 -
Price 0.30 0.67 0.71 0.59 0.55 0.40 0.335 -
P/RPS 0.37 1.33 10.23 10.40 3.54 0.69 0.79 -39.77%
P/EPS -5.14 133.62 -355.41 -360.62 -40.74 -20.10 -12.05 -43.42%
EY -19.47 0.75 -0.28 -0.28 -2.45 -4.98 -8.30 76.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.20 1.29 1.13 1.06 0.74 0.63 -7.57%

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