[SCNWOLF] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 100.61%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 53,329 36,781 23,088 10,511 64,299 39,490 27,204 56.69%
PBT -1,442 -763 -1,377 28 -5,846 627 -265 209.69%
Tax -613 0 0 0 1,605 80 -129 182.91%
NP -2,055 -763 -1,377 28 -4,241 707 -394 201.05%
-
NP to SH -2,055 -763 -1,377 28 -4,623 393 -783 90.38%
-
Tax Rate - - - 0.00% - -12.76% - -
Total Cost 55,384 37,544 24,465 10,483 68,540 38,783 27,598 59.16%
-
Net Worth 41,140 42,508 41,641 43,376 42,746 43,889 215,576 -66.88%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 41,140 42,508 41,641 43,376 42,746 43,889 215,576 -66.88%
NOSH 87,534 87,534 87,534 87,534 79,160 78,374 391,956 -63.22%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.85% -2.07% -5.96% 0.27% -6.60% 1.79% -1.45% -
ROE -5.00% -1.79% -3.31% 0.06% -10.81% 0.90% -0.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.92 42.40 26.61 12.12 81.23 50.39 6.94 326.09%
EPS -2.37 -0.88 -1.59 0.03 -5.84 0.90 -1.04 73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.48 0.50 0.54 0.56 0.55 -9.95%
Adjusted Per Share Value based on latest NOSH - 87,534
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.28 18.12 11.38 5.18 31.68 19.46 13.40 56.74%
EPS -1.01 -0.38 -0.68 0.01 -2.28 0.19 -0.39 88.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2027 0.2094 0.2052 0.2137 0.2106 0.2162 1.0622 -66.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.295 0.315 0.34 0.32 0.425 0.70 0.59 -
P/RPS 0.48 0.74 1.28 2.64 0.52 1.39 8.50 -85.30%
P/EPS -12.57 -35.82 -21.42 991.46 -7.28 139.60 -295.34 -87.83%
EY -7.96 -2.79 -4.67 0.10 -13.74 0.72 -0.34 719.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.71 0.64 0.79 1.25 1.07 -29.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 -
Price 0.29 0.315 0.33 0.33 0.30 0.67 0.71 -
P/RPS 0.48 0.74 1.24 2.72 0.37 1.33 10.23 -87.01%
P/EPS -12.35 -35.82 -20.79 1,022.45 -5.14 133.62 -355.41 -89.37%
EY -8.10 -2.79 -4.81 0.10 -19.47 0.75 -0.28 844.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.69 0.66 0.56 1.20 1.29 -38.66%

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