[SCNWOLF] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -22.53%
YoY- -136.21%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 31,936 20,787 10,552 36,755 27,102 17,371 9,257 127.80%
PBT -1,641 -787 171 -1,889 -1,527 -1,971 -1,377 12.36%
Tax -142 -133 -119 -41 18 0 0 -
NP -1,783 -920 52 -1,930 -1,509 -1,971 -1,377 18.74%
-
NP to SH -2,093 -1,114 -122 -2,192 -1,789 -2,009 -1,473 26.30%
-
Tax Rate - - 69.59% - - - - -
Total Cost 33,719 21,707 10,500 38,685 28,611 19,342 10,634 115.38%
-
Net Worth 39,902 40,645 41,937 42,357 42,595 41,886 42,739 -4.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 39,902 40,645 41,937 42,357 42,595 41,886 42,739 -4.46%
NOSH 75,287 75,270 76,250 75,637 77,445 77,567 76,321 -0.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.58% -4.43% 0.49% -5.25% -5.57% -11.35% -14.88% -
ROE -5.25% -2.74% -0.29% -5.18% -4.20% -4.80% -3.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.42 27.62 13.84 48.59 34.99 22.39 12.13 129.87%
EPS -2.78 -1.48 -0.16 -2.98 -2.31 -2.59 -1.93 27.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.55 0.56 0.55 0.54 0.56 -3.59%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.91 10.36 5.26 18.31 13.50 8.66 4.61 127.85%
EPS -1.04 -0.56 -0.06 -1.09 -0.89 -1.00 -0.73 26.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1988 0.2025 0.209 0.211 0.2122 0.2087 0.2129 -4.45%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.31 0.32 0.315 0.345 0.34 0.32 0.34 -
P/RPS 0.73 1.16 2.28 0.71 0.97 1.43 2.80 -59.08%
P/EPS -11.15 -21.62 -196.88 -11.90 -14.72 -12.36 -17.62 -26.23%
EY -8.97 -4.63 -0.51 -8.40 -6.79 -8.09 -5.68 35.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.57 0.62 0.62 0.59 0.61 -3.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 -
Price 0.335 0.33 0.31 0.29 0.33 0.29 0.32 -
P/RPS 0.79 1.19 2.24 0.60 0.94 1.29 2.64 -55.16%
P/EPS -12.05 -22.30 -193.75 -10.01 -14.29 -11.20 -16.58 -19.11%
EY -8.30 -4.48 -0.52 -9.99 -7.00 -8.93 -6.03 23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.56 0.52 0.60 0.54 0.57 6.88%

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