[SCNWOLF] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -355.95%
YoY- -115.35%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 48,808 33,203 21,363 9,951 31,646 27,660 19,492 84.50%
PBT -264 -448 -1,158 -1,607 1,960 1,715 4,168 -
Tax 47 -38 -51 15 -1,338 38 26 48.44%
NP -217 -486 -1,209 -1,592 622 1,753 4,194 -
-
NP to SH -217 -486 -1,209 -1,592 622 1,753 4,194 -
-
Tax Rate - - - - 68.27% -2.22% -0.62% -
Total Cost 49,025 33,689 22,572 11,543 31,024 25,907 15,298 117.51%
-
Net Worth 36,739 36,739 35,690 35,690 37,789 38,171 40,079 -5.64%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 36,739 36,739 35,690 35,690 37,789 38,171 40,079 -5.64%
NOSH 105,752 105,752 105,752 105,752 105,752 96,209 96,209 6.51%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -0.44% -1.46% -5.66% -16.00% 1.97% 6.34% 21.52% -
ROE -0.59% -1.32% -3.39% -4.46% 1.65% 4.59% 10.46% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 46.50 31.63 20.35 9.48 30.15 28.99 20.43 73.11%
EPS 0.21 -0.46 -1.15 -1.52 0.59 1.84 4.39 -86.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.34 0.34 0.36 0.40 0.42 -11.45%
Adjusted Per Share Value based on latest NOSH - 105,752
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.08 16.38 10.54 4.91 15.61 13.64 9.62 84.45%
EPS -0.11 -0.24 -0.60 -0.79 0.31 0.86 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1812 0.1812 0.1761 0.1761 0.1864 0.1883 0.1977 -5.64%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.285 0.225 0.23 0.22 0.22 0.095 0.22 -
P/RPS 0.61 0.71 1.13 2.32 0.73 0.33 1.08 -31.69%
P/EPS -137.87 -48.60 -19.97 -14.51 37.13 5.17 5.01 -
EY -0.73 -2.06 -5.01 -6.89 2.69 19.34 19.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.68 0.65 0.61 0.24 0.52 34.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/09/21 24/05/21 22/02/21 27/11/20 28/08/20 26/06/20 21/02/20 -
Price 0.475 0.30 0.24 0.215 0.25 0.205 0.19 -
P/RPS 1.02 0.95 1.18 2.27 0.83 0.71 0.93 6.35%
P/EPS -229.78 -64.80 -20.84 -14.18 42.19 11.16 4.32 -
EY -0.44 -1.54 -4.80 -7.05 2.37 8.96 23.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.86 0.71 0.63 0.69 0.51 0.45 109.17%

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