[SCNWOLF] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 150.19%
YoY- 126.2%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 23,088 10,511 64,299 39,490 27,204 14,594 11,748 56.70%
PBT -1,377 28 -5,846 627 -265 92 -861 36.64%
Tax 0 0 1,605 80 -129 -237 -91 -
NP -1,377 28 -4,241 707 -394 -145 -952 27.81%
-
NP to SH -1,377 28 -4,623 393 -783 -421 -1,020 22.08%
-
Tax Rate - 0.00% - -12.76% - 257.61% - -
Total Cost 24,465 10,483 68,540 38,783 27,598 14,739 12,700 54.63%
-
Net Worth 41,641 43,376 42,746 43,889 215,576 133,807 39,288 3.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 41,641 43,376 42,746 43,889 215,576 133,807 39,288 3.94%
NOSH 87,534 87,534 79,160 78,374 391,956 257,321 75,555 10.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.96% 0.27% -6.60% 1.79% -1.45% -0.99% -8.10% -
ROE -3.31% 0.06% -10.81% 0.90% -0.36% -0.31% -2.60% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.61 12.12 81.23 50.39 6.94 5.67 15.55 42.92%
EPS -1.59 0.03 -5.84 0.90 -1.04 -0.56 -1.35 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.54 0.56 0.55 0.52 0.52 -5.18%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.50 5.24 32.04 19.68 13.55 7.27 5.85 56.73%
EPS -0.69 0.01 -2.30 0.20 -0.39 -0.21 -0.51 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.2161 0.213 0.2187 1.0741 0.6667 0.1958 3.93%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.34 0.32 0.425 0.70 0.59 0.615 0.485 -
P/RPS 1.28 2.64 0.52 1.39 8.50 10.84 3.12 -44.69%
P/EPS -21.42 991.46 -7.28 139.60 -295.34 -375.90 -35.93 -29.09%
EY -4.67 0.10 -13.74 0.72 -0.34 -0.27 -2.78 41.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.79 1.25 1.07 1.18 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 -
Price 0.33 0.33 0.30 0.67 0.71 0.59 0.55 -
P/RPS 1.24 2.72 0.37 1.33 10.23 10.40 3.54 -50.21%
P/EPS -20.79 1,022.45 -5.14 133.62 -355.41 -360.62 -40.74 -36.06%
EY -4.81 0.10 -19.47 0.75 -0.28 -0.28 -2.45 56.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 1.20 1.29 1.13 1.06 -24.83%

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