[SCNWOLF] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 100.7%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 16,548 13,693 12,577 10,511 13,061 12,286 12,610 19.88%
PBT -679 614 -1,405 28 -5,612 892 -357 53.56%
Tax -613 0 0 0 1,616 209 108 -
NP -1,292 614 -1,405 28 -3,996 1,101 -249 200.01%
-
NP to SH -1,292 614 -1,405 28 -3,996 1,176 -362 133.72%
-
Tax Rate - 0.00% - 0.00% - -23.43% - -
Total Cost 17,840 13,079 13,982 10,483 17,057 11,185 12,859 24.41%
-
Net Worth 41,140 42,508 41,641 43,376 46,846 48,581 43,580 -3.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 41,140 42,508 41,641 43,376 46,846 48,581 43,580 -3.77%
NOSH 87,534 87,534 87,534 87,534 87,534 87,534 87,534 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -7.81% 4.48% -11.17% 0.27% -30.59% 8.96% -1.97% -
ROE -3.14% 1.44% -3.37% 0.06% -8.53% 2.42% -0.83% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.90 15.78 14.50 12.12 15.06 14.16 15.91 12.17%
EPS -1.49 0.71 -1.62 0.03 -4.69 1.42 -0.46 119.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.48 0.50 0.54 0.56 0.55 -9.95%
Adjusted Per Share Value based on latest NOSH - 87,534
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.24 6.82 6.27 5.24 6.51 6.12 6.28 19.87%
EPS -0.64 0.31 -0.70 0.01 -1.99 0.59 -0.18 133.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.205 0.2118 0.2075 0.2161 0.2334 0.2421 0.2171 -3.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.295 0.315 0.34 0.32 0.425 0.70 0.59 -
P/RPS 1.56 2.00 2.35 2.64 2.82 4.94 3.71 -43.90%
P/EPS -19.99 44.51 -20.99 991.46 -9.23 51.64 -129.14 -71.20%
EY -5.00 2.25 -4.76 0.10 -10.84 1.94 -0.77 248.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.71 0.64 0.79 1.25 1.07 -29.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 26/05/16 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 -
Price 0.29 0.315 0.33 0.33 0.30 0.67 0.71 -
P/RPS 1.53 2.00 2.28 2.72 1.99 4.73 4.46 -51.02%
P/EPS -19.65 44.51 -20.38 1,022.45 -6.51 49.43 -155.41 -74.84%
EY -5.09 2.25 -4.91 0.10 -15.35 2.02 -0.64 298.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.69 0.66 0.56 1.20 1.29 -38.66%

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