[SCNWOLF] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 26.2%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,824 10,070 9,339 11,110 10,363 10,879 8,904 6.76%
PBT 82 -28 -681 1,107 938 525 407 -65.59%
Tax 0 0 -253 -33 -87 -39 -412 -
NP 82 -28 -934 1,074 851 486 -5 -
-
NP to SH 64 -16 -934 1,074 851 486 -5 -
-
Tax Rate 0.00% - - 2.98% 9.28% 7.43% 101.23% -
Total Cost 9,742 10,098 10,273 10,036 9,512 10,393 8,909 6.13%
-
Net Worth 32,581 46,399 45,522 47,382 46,924 47,803 29,499 6.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 1,569 - 795 - 750 -
Div Payout % - - 0.00% - 93.46% - 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,581 46,399 45,522 47,382 46,924 47,803 29,499 6.84%
NOSH 58,181 80,000 78,487 78,970 79,532 79,672 50,000 10.62%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.83% -0.28% -10.00% 9.67% 8.21% 4.47% -0.06% -
ROE 0.20% -0.03% -2.05% 2.27% 1.81% 1.02% -0.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.89 12.59 11.90 14.07 13.03 13.65 17.81 -3.47%
EPS 0.11 -0.02 -1.19 1.36 1.07 0.61 -0.01 -
DPS 0.00 0.00 2.00 0.00 1.00 0.00 1.50 -
NAPS 0.56 0.58 0.58 0.60 0.59 0.60 0.59 -3.41%
Adjusted Per Share Value based on latest NOSH - 78,970
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.84 4.96 4.60 5.47 5.11 5.36 4.39 6.71%
EPS 0.03 -0.01 -0.46 0.53 0.42 0.24 0.00 -
DPS 0.00 0.00 0.77 0.00 0.39 0.00 0.37 -
NAPS 0.1605 0.2286 0.2243 0.2335 0.2312 0.2355 0.1453 6.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.39 0.445 0.45 0.38 0.38 0.35 0.36 -
P/RPS 2.31 3.54 3.78 2.70 2.92 2.56 2.02 9.34%
P/EPS 354.55 -2,225.00 -37.82 27.94 35.51 57.38 -3,600.00 -
EY 0.28 -0.04 -2.64 3.58 2.82 1.74 -0.03 -
DY 0.00 0.00 4.44 0.00 2.63 0.00 4.17 -
P/NAPS 0.70 0.77 0.78 0.63 0.64 0.58 0.61 9.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 30/05/11 21/02/11 22/11/10 23/08/10 24/05/10 -
Price 0.35 0.47 0.44 0.41 0.41 0.38 0.33 -
P/RPS 2.07 3.73 3.70 2.91 3.15 2.78 1.85 7.77%
P/EPS 318.18 -2,350.00 -36.97 30.15 38.32 62.30 -3,300.00 -
EY 0.31 -0.04 -2.70 3.32 2.61 1.61 -0.03 -
DY 0.00 0.00 4.55 0.00 2.44 0.00 4.55 -
P/NAPS 0.63 0.81 0.76 0.68 0.69 0.63 0.56 8.16%

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