[SCNWOLF] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 63.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 20,462 10,113 42,251 29,620 19,082 9,720 31,246 -24.53%
PBT 1,974 1,297 8,121 6,025 3,684 1,707 6,143 -52.98%
Tax -195 -148 -806 -533 -321 -143 -725 -58.23%
NP 1,779 1,149 7,315 5,492 3,363 1,564 5,418 -52.30%
-
NP to SH 1,779 1,149 7,315 5,492 3,363 1,564 5,418 -52.30%
-
Tax Rate 9.88% 11.41% 9.92% 8.85% 8.71% 8.38% 11.80% -
Total Cost 18,683 8,964 34,936 24,128 15,719 8,156 25,828 -19.37%
-
Net Worth 48,882 50,268 45,127 47,165 45,640 26,319 208,250 -61.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 801 2,393 - - - - - -
Div Payout % 45.05% 208.33% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 48,882 50,268 45,127 47,165 45,640 26,319 208,250 -61.84%
NOSH 80,135 79,791 72,786 79,941 80,071 50,614 43,658 49.74%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.69% 11.36% 17.31% 18.54% 17.62% 16.09% 17.34% -
ROE 3.64% 2.29% 16.21% 11.64% 7.37% 5.94% 2.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.53 12.67 58.05 37.05 23.83 19.20 71.57 -49.60%
EPS 2.22 1.44 10.05 6.87 4.20 3.09 12.41 -68.15%
DPS 1.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.62 0.59 0.57 0.52 4.77 -74.52%
Adjusted Per Share Value based on latest NOSH - 80,037
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.08 4.98 20.82 14.59 9.40 4.79 15.40 -24.55%
EPS 0.88 0.57 3.60 2.71 1.66 0.77 2.67 -52.18%
DPS 0.39 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2477 0.2223 0.2324 0.2249 0.1297 1.0261 -61.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.40 0.42 0.46 0.50 0.57 0.00 0.00 -
P/RPS 1.57 3.31 0.79 1.35 2.39 0.00 0.00 -
P/EPS 18.02 29.17 4.58 7.28 13.57 0.00 0.00 -
EY 5.55 3.43 21.85 13.74 7.37 0.00 0.00 -
DY 2.50 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.74 0.85 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/12/08 25/08/08 26/05/08 25/02/08 19/11/07 20/08/07 - -
Price 0.34 0.38 0.41 0.48 0.54 0.69 0.00 -
P/RPS 1.33 3.00 0.71 1.30 2.27 3.59 0.00 -
P/EPS 15.32 26.39 4.08 6.99 12.86 22.33 0.00 -
EY 6.53 3.79 24.51 14.31 7.78 4.48 0.00 -
DY 2.94 7.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.66 0.81 0.95 1.33 0.00 -

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