[SCNWOLF] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 24.06%
YoY- -128.83%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,584 48,808 33,203 21,363 9,951 31,646 27,660 -61.55%
PBT -3,843 -264 -448 -1,158 -1,607 1,960 1,715 -
Tax 4 47 -38 -51 15 -1,338 38 -77.67%
NP -3,839 -217 -486 -1,209 -1,592 622 1,753 -
-
NP to SH -3,839 -217 -486 -1,209 -1,592 622 1,753 -
-
Tax Rate - - - - - 68.27% -2.22% -
Total Cost 10,423 49,025 33,689 22,572 11,543 31,024 25,907 -45.47%
-
Net Worth 59,125 36,739 36,739 35,690 35,690 37,789 38,171 33.83%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 59,125 36,739 36,739 35,690 35,690 37,789 38,171 33.83%
NOSH 167,063 105,752 105,752 105,752 105,752 105,752 96,209 44.42%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -58.31% -0.44% -1.46% -5.66% -16.00% 1.97% 6.34% -
ROE -6.49% -0.59% -1.32% -3.39% -4.46% 1.65% 4.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.57 46.50 31.63 20.35 9.48 30.15 28.99 -70.78%
EPS -2.33 0.21 -0.46 -1.15 -1.52 0.59 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.35 0.35 0.34 0.34 0.36 0.40 1.65%
Adjusted Per Share Value based on latest NOSH - 105,752
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.24 24.05 16.36 10.53 4.90 15.59 13.63 -61.59%
EPS -1.89 -0.11 -0.24 -0.60 -0.78 0.31 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2913 0.181 0.181 0.1758 0.1758 0.1862 0.1881 33.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.455 0.285 0.225 0.23 0.22 0.22 0.095 -
P/RPS 9.97 0.61 0.71 1.13 2.32 0.73 0.33 868.02%
P/EPS -17.09 -137.87 -48.60 -19.97 -14.51 37.13 5.17 -
EY -5.85 -0.73 -2.06 -5.01 -6.89 2.69 19.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.81 0.64 0.68 0.65 0.61 0.24 177.33%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 13/09/21 24/05/21 22/02/21 27/11/20 28/08/20 26/06/20 -
Price 0.68 0.475 0.30 0.24 0.215 0.25 0.205 -
P/RPS 14.89 1.02 0.95 1.18 2.27 0.83 0.71 659.07%
P/EPS -25.54 -229.78 -64.80 -20.84 -14.18 42.19 11.16 -
EY -3.91 -0.44 -1.54 -4.80 -7.05 2.37 8.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.36 0.86 0.71 0.63 0.69 0.51 119.47%

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