[SCNWOLF] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -58.2%
YoY- 132.3%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 21,363 9,951 31,646 27,660 19,492 9,493 48,701 -42.12%
PBT -1,158 -1,607 1,960 1,715 4,168 10,354 -5,792 -65.64%
Tax -51 15 -1,338 38 26 15 161 -
NP -1,209 -1,592 622 1,753 4,194 10,369 -5,631 -63.97%
-
NP to SH -1,209 -1,592 622 1,753 4,194 10,369 -5,631 -63.97%
-
Tax Rate - - 68.27% -2.22% -0.62% -0.14% - -
Total Cost 22,572 11,543 31,024 25,907 15,298 -876 54,332 -44.17%
-
Net Worth 35,690 35,690 37,789 38,171 40,079 46,759 36,262 -1.04%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 35,690 35,690 37,789 38,171 40,079 46,759 36,262 -1.04%
NOSH 105,752 105,752 105,752 96,209 96,209 96,209 96,209 6.47%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -5.66% -16.00% 1.97% 6.34% 21.52% 109.23% -11.56% -
ROE -3.39% -4.46% 1.65% 4.59% 10.46% 22.18% -15.53% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.35 9.48 30.15 28.99 20.43 9.95 51.03 -45.67%
EPS -1.15 -1.52 0.59 1.84 4.39 10.87 -5.90 -66.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.36 0.40 0.42 0.49 0.38 -7.11%
Adjusted Per Share Value based on latest NOSH - 96,209
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.53 4.90 15.59 13.63 9.60 4.68 24.00 -42.11%
EPS -0.60 -0.78 0.31 0.86 2.07 5.11 -2.77 -63.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.1758 0.1862 0.1881 0.1975 0.2304 0.1787 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.23 0.22 0.22 0.095 0.22 0.145 0.145 -
P/RPS 1.13 2.32 0.73 0.33 1.08 1.46 0.28 152.41%
P/EPS -19.97 -14.51 37.13 5.17 5.01 1.33 -2.46 301.36%
EY -5.01 -6.89 2.69 19.34 19.98 74.94 -40.70 -75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.61 0.24 0.52 0.30 0.38 47.13%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 27/11/20 28/08/20 26/06/20 21/02/20 29/11/19 30/08/19 -
Price 0.24 0.215 0.25 0.205 0.19 0.14 0.145 -
P/RPS 1.18 2.27 0.83 0.71 0.93 1.41 0.28 159.77%
P/EPS -20.84 -14.18 42.19 11.16 4.32 1.29 -2.46 312.88%
EY -4.80 -7.05 2.37 8.96 23.13 77.61 -40.70 -75.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.69 0.51 0.45 0.29 0.38 51.41%

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