[SCNWOLF] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 62.05%
YoY- -973.44%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,552 9,653 9,731 8,114 9,257 8,098 8,955 11.57%
PBT 171 -373 467 -617 -1,377 -684 -238 -
Tax -119 -114 18 0 0 -294 0 -
NP 52 -487 485 -617 -1,377 -978 -238 -
-
NP to SH -122 -465 244 -559 -1,473 -801 -216 -31.69%
-
Tax Rate 69.59% - -3.85% - - - - -
Total Cost 10,500 10,140 9,246 8,731 10,634 9,076 9,193 9.27%
-
Net Worth 41,937 42,624 41,937 41,924 42,739 44,327 43,199 -1.95%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 41,937 42,624 41,937 41,924 42,739 44,327 43,199 -1.95%
NOSH 76,250 77,499 76,250 77,638 76,321 77,766 77,142 -0.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.49% -5.05% 4.98% -7.60% -14.88% -12.08% -2.66% -
ROE -0.29% -1.09% 0.58% -1.33% -3.45% -1.81% -0.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.84 12.46 12.76 10.45 12.13 10.41 11.61 12.43%
EPS -0.16 -0.60 0.32 -0.72 -1.93 -1.03 -0.28 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.55 0.54 0.56 0.57 0.56 -1.19%
Adjusted Per Share Value based on latest NOSH - 77,638
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.20 4.76 4.79 4.00 4.56 3.99 4.41 11.62%
EPS -0.06 -0.23 0.12 -0.28 -0.73 -0.39 -0.11 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2066 0.21 0.2066 0.2066 0.2106 0.2184 0.2128 -1.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.315 0.345 0.34 0.32 0.34 0.34 0.40 -
P/RPS 2.28 2.77 2.66 3.06 2.80 3.27 3.45 -24.14%
P/EPS -196.88 -57.50 106.25 -44.44 -17.62 -33.01 -142.86 23.86%
EY -0.51 -1.74 0.94 -2.25 -5.68 -3.03 -0.70 -19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.62 0.59 0.61 0.60 0.71 -13.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 28/05/12 27/02/12 -
Price 0.31 0.29 0.33 0.29 0.32 0.32 0.38 -
P/RPS 2.24 2.33 2.59 2.77 2.64 3.07 3.27 -22.30%
P/EPS -193.75 -48.33 103.13 -40.28 -16.58 -31.07 -135.71 26.81%
EY -0.52 -2.07 0.97 -2.48 -6.03 -3.22 -0.74 -20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.60 0.54 0.57 0.56 0.68 -12.15%

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