[SCNWOLF] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -1669.12%
YoY- -141.14%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 39,217 29,410 16,150 6,584 48,808 33,203 21,363 50.09%
PBT -17,017 -14,740 -6,915 -3,843 -264 -448 -1,158 502.91%
Tax -57 -57 15 4 47 -38 -51 7.71%
NP -17,074 -14,797 -6,900 -3,839 -217 -486 -1,209 487.09%
-
NP to SH -14,999 -14,797 -6,900 -3,839 -217 -486 -1,209 438.38%
-
Tax Rate - - - - - - - -
Total Cost 56,291 44,207 23,050 10,423 49,025 33,689 22,572 84.20%
-
Net Worth 76,473 59,550 44,391 59,125 36,739 36,739 35,690 66.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 76,473 59,550 44,391 59,125 36,739 36,739 35,690 66.43%
NOSH 196,081 175,650 174,334 167,063 105,752 105,752 105,752 51.09%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -43.54% -50.31% -42.72% -58.31% -0.44% -1.46% -5.66% -
ROE -19.61% -24.85% -15.54% -6.49% -0.59% -1.32% -3.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.00 16.79 12.37 4.57 46.50 31.63 20.35 -1.15%
EPS -9.91 -8.84 -4.15 -2.33 0.21 -0.46 -1.15 321.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.34 0.34 0.41 0.35 0.35 0.34 9.60%
Adjusted Per Share Value based on latest NOSH - 167,063
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.35 14.51 7.97 3.25 24.08 16.38 10.54 50.09%
EPS -7.40 -7.30 -3.40 -1.89 -0.11 -0.24 -0.60 436.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3772 0.2938 0.219 0.2917 0.1812 0.1812 0.1761 66.39%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.69 0.655 0.63 0.455 0.285 0.225 0.23 -
P/RPS 3.45 3.90 5.09 9.97 0.61 0.71 1.13 110.88%
P/EPS -9.02 -7.75 -11.92 -17.09 -137.87 -48.60 -19.97 -41.21%
EY -11.09 -12.90 -8.39 -5.85 -0.73 -2.06 -5.01 70.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.93 1.85 1.11 0.81 0.64 0.68 89.55%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 25/05/22 24/02/22 30/11/21 13/09/21 24/05/21 22/02/21 -
Price 0.615 0.79 0.545 0.68 0.475 0.30 0.24 -
P/RPS 3.07 4.70 4.41 14.89 1.02 0.95 1.18 89.49%
P/EPS -8.04 -9.35 -10.31 -25.54 -229.78 -64.80 -20.84 -47.09%
EY -12.44 -10.69 -9.70 -3.91 -0.44 -1.54 -4.80 89.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.32 1.60 1.66 1.36 0.86 0.71 70.70%

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