[SCNWOLF] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 16.13%
YoY- -62.38%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,758 8,702 36,951 29,583 20,462 10,113 42,251 -39.72%
PBT 1,993 553 2,122 2,301 1,974 1,297 8,121 -60.76%
Tax -226 0 -791 -235 -195 -148 -806 -57.12%
NP 1,767 553 1,331 2,066 1,779 1,149 7,315 -61.17%
-
NP to SH 1,767 553 1,331 2,066 1,779 1,149 7,315 -61.17%
-
Tax Rate 11.34% 0.00% 37.28% 10.21% 9.88% 11.41% 9.92% -
Total Cost 17,991 8,149 35,620 27,517 18,683 8,964 34,936 -35.72%
-
Net Worth 47,756 48,086 47,306 48,847 48,882 50,268 45,127 3.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,785 1,602 2,405 800 801 2,393 - -
Div Payout % 157.66% 289.85% 180.72% 38.76% 45.05% 208.33% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 47,756 48,086 47,306 48,847 48,882 50,268 45,127 3.84%
NOSH 79,594 80,144 80,180 80,077 80,135 79,791 72,786 6.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.94% 6.35% 3.60% 6.98% 8.69% 11.36% 17.31% -
ROE 3.70% 1.15% 2.81% 4.23% 3.64% 2.29% 16.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.82 10.86 46.08 36.94 25.53 12.67 58.05 -43.21%
EPS 2.22 0.69 1.66 2.58 2.22 1.44 10.05 -63.42%
DPS 3.50 2.00 3.00 1.00 1.00 3.00 0.00 -
NAPS 0.60 0.60 0.59 0.61 0.61 0.63 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 79,722
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.75 4.29 18.23 14.59 10.09 4.99 20.84 -39.70%
EPS 0.87 0.27 0.66 1.02 0.88 0.57 3.61 -61.23%
DPS 1.37 0.79 1.19 0.40 0.40 1.18 0.00 -
NAPS 0.2356 0.2372 0.2334 0.241 0.2411 0.248 0.2226 3.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.43 0.35 0.47 0.40 0.42 0.46 -
P/RPS 1.61 3.96 0.76 1.27 1.57 3.31 0.79 60.67%
P/EPS 18.02 62.32 21.08 18.22 18.02 29.17 4.58 149.01%
EY 5.55 1.60 4.74 5.49 5.55 3.43 21.85 -59.85%
DY 8.75 4.65 8.57 2.13 2.50 7.14 0.00 -
P/NAPS 0.67 0.72 0.59 0.77 0.66 0.67 0.74 -6.40%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 23/02/09 12/12/08 25/08/08 26/05/08 -
Price 0.33 0.42 0.46 0.50 0.34 0.38 0.41 -
P/RPS 1.33 3.87 1.00 1.35 1.33 3.00 0.71 51.90%
P/EPS 14.86 60.87 27.71 19.38 15.32 26.39 4.08 136.53%
EY 6.73 1.64 3.61 5.16 6.53 3.79 24.51 -57.72%
DY 10.61 4.76 6.52 2.00 2.94 7.89 0.00 -
P/NAPS 0.55 0.70 0.78 0.82 0.56 0.60 0.66 -11.43%

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