[SCNWOLF] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 58.73%
YoY- 57.56%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 13,061 12,286 12,610 14,594 11,748 11,667 11,149 11.16%
PBT -5,612 892 -357 92 -861 720 -854 252.04%
Tax 1,616 209 108 -237 -91 18 -9 -
NP -3,996 1,101 -249 -145 -952 738 -863 178.58%
-
NP to SH -3,996 1,176 -362 -421 -1,020 593 -979 156.06%
-
Tax Rate - -23.43% - 257.61% - -2.50% - -
Total Cost 17,057 11,185 12,859 14,739 12,700 10,929 12,012 26.41%
-
Net Worth 46,846 48,581 43,580 39,092 39,288 40,534 39,913 11.30%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 46,846 48,581 43,580 39,092 39,288 40,534 39,913 11.30%
NOSH 87,534 87,534 87,534 75,178 75,555 75,063 75,307 10.58%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -30.59% 8.96% -1.97% -0.99% -8.10% 6.33% -7.74% -
ROE -8.53% 2.42% -0.83% -1.08% -2.60% 1.46% -2.45% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.06 14.16 15.91 19.41 15.55 15.54 14.80 1.17%
EPS -4.69 1.42 -0.46 -0.56 -1.35 0.79 -1.30 135.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.55 0.52 0.52 0.54 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 75,178
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.51 6.12 6.28 7.27 5.85 5.81 5.55 11.25%
EPS -1.99 0.59 -0.18 -0.21 -0.51 0.30 -0.49 155.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.2421 0.2171 0.1948 0.1958 0.202 0.1989 11.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.425 0.70 0.59 0.615 0.485 0.44 0.31 -
P/RPS 2.82 4.94 3.71 3.17 3.12 2.83 2.09 22.17%
P/EPS -9.23 51.64 -129.14 -109.82 -35.93 55.70 -23.85 -46.98%
EY -10.84 1.94 -0.77 -0.91 -2.78 1.80 -4.19 88.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.07 1.18 0.93 0.81 0.58 22.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 26/05/14 24/02/14 -
Price 0.30 0.67 0.71 0.59 0.55 0.40 0.335 -
P/RPS 1.99 4.73 4.46 3.04 3.54 2.57 2.26 -8.15%
P/EPS -6.51 49.43 -155.41 -105.36 -40.74 50.63 -25.77 -60.13%
EY -15.35 2.02 -0.64 -0.95 -2.45 1.98 -3.88 150.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.20 1.29 1.13 1.06 0.74 0.63 -7.57%

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