[SCNWOLF] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 67.21%
YoY- 743.13%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,841 12,484 12,490 19,652 17,840 25,906 12,275 -7.94%
PBT -1,696 -1,163 -1,677 2,707 1,714 1,294 -1,411 13.03%
Tax 0 -569 203 -366 -314 -59 -690 -
NP -1,696 -1,732 -1,474 2,341 1,400 1,235 -2,101 -13.29%
-
NP to SH -1,696 -1,732 -1,474 2,341 1,400 2,932 -2,101 -13.29%
-
Tax Rate - - - 13.52% 18.32% 4.56% - -
Total Cost 12,537 14,216 13,964 17,311 16,440 24,671 14,376 -8.71%
-
Net Worth 38,483 45,600 44,642 44,244 41,641 40,773 37,303 2.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 38,483 45,600 44,642 44,244 41,641 40,773 37,303 2.09%
NOSH 96,209 96,209 96,209 87,534 87,534 87,534 87,534 6.49%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -15.64% -13.87% -11.80% 11.91% 7.85% 4.77% -17.12% -
ROE -4.41% -3.80% -3.30% 5.29% 3.36% 7.19% -5.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.27 13.14 14.27 22.65 20.56 29.86 14.15 -14.06%
EPS -1.76 -1.82 -1.68 2.70 1.61 1.42 -2.42 -19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.48 0.51 0.51 0.48 0.47 0.43 -4.70%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.34 6.15 6.15 9.68 8.79 12.76 6.05 -7.97%
EPS -0.84 -0.85 -0.73 1.15 0.69 1.44 -1.04 -13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.2247 0.22 0.218 0.2052 0.2009 0.1838 2.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.24 0.25 0.265 0.275 0.295 0.29 0.295 -
P/RPS 2.13 1.90 1.86 1.21 1.43 0.97 2.08 1.59%
P/EPS -13.61 -13.71 -15.74 10.19 18.28 8.58 -12.18 7.67%
EY -7.35 -7.29 -6.35 9.81 5.47 11.65 -8.21 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.52 0.54 0.61 0.62 0.69 -8.88%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 26/02/18 28/11/17 30/08/17 30/05/17 -
Price 0.19 0.245 0.32 0.30 0.26 0.285 0.30 -
P/RPS 1.69 1.86 2.24 1.32 1.26 0.95 2.12 -14.01%
P/EPS -10.78 -13.44 -19.00 11.12 16.11 8.43 -12.39 -8.85%
EY -9.28 -7.44 -5.26 8.99 6.21 11.86 -8.07 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.63 0.59 0.54 0.61 0.70 -22.22%

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