[SCNWOLF] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 28.33%
YoY- 31.57%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 27,204 14,594 11,748 43,603 31,936 20,787 10,552 87.69%
PBT -265 92 -861 -921 -1,641 -787 171 -
Tax -129 -237 -91 -124 -142 -133 -119 5.51%
NP -394 -145 -952 -1,045 -1,783 -920 52 -
-
NP to SH -783 -421 -1,020 -1,500 -2,093 -1,114 -122 244.18%
-
Tax Rate - 257.61% - - - - 69.59% -
Total Cost 27,598 14,739 12,700 44,648 33,719 21,707 10,500 90.11%
-
Net Worth 215,576 133,807 39,288 40,703 39,902 40,645 41,937 196.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 215,576 133,807 39,288 40,703 39,902 40,645 41,937 196.96%
NOSH 391,956 257,321 75,555 75,376 75,287 75,270 76,250 196.96%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.45% -0.99% -8.10% -2.40% -5.58% -4.43% 0.49% -
ROE -0.36% -0.31% -2.60% -3.69% -5.25% -2.74% -0.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.94 5.67 15.55 57.85 42.42 27.62 13.84 -36.80%
EPS -1.04 -0.56 -1.35 -1.99 -2.78 -1.48 -0.16 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.52 0.54 0.53 0.54 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 75,063
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.59 7.29 5.87 21.77 15.95 10.38 5.27 87.72%
EPS -0.39 -0.21 -0.51 -0.75 -1.05 -0.56 -0.06 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0765 0.6682 0.1962 0.2033 0.1993 0.203 0.2094 196.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.59 0.615 0.485 0.44 0.31 0.32 0.315 -
P/RPS 8.50 10.84 3.12 0.76 0.73 1.16 2.28 139.85%
P/EPS -295.34 -375.90 -35.93 -22.11 -11.15 -21.62 -196.88 30.94%
EY -0.34 -0.27 -2.78 -4.52 -8.97 -4.63 -0.51 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 0.93 0.81 0.58 0.59 0.57 51.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 29/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 0.71 0.59 0.55 0.40 0.335 0.33 0.31 -
P/RPS 10.23 10.40 3.54 0.69 0.79 1.19 2.24 174.50%
P/EPS -355.41 -360.62 -40.74 -20.10 -12.05 -22.30 -193.75 49.68%
EY -0.28 -0.28 -2.45 -4.98 -8.30 -4.48 -0.52 -33.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 1.06 0.74 0.63 0.61 0.56 74.15%

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