[SCNWOLF] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 424.86%
YoY- 98.31%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 12,577 10,511 13,061 12,286 12,610 14,594 11,748 4.63%
PBT -1,405 28 -5,612 892 -357 92 -861 38.48%
Tax 0 0 1,616 209 108 -237 -91 -
NP -1,405 28 -3,996 1,101 -249 -145 -952 29.53%
-
NP to SH -1,405 28 -3,996 1,176 -362 -421 -1,020 23.72%
-
Tax Rate - 0.00% - -23.43% - 257.61% - -
Total Cost 13,982 10,483 17,057 11,185 12,859 14,739 12,700 6.60%
-
Net Worth 41,641 43,376 46,846 48,581 43,580 39,092 39,288 3.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 41,641 43,376 46,846 48,581 43,580 39,092 39,288 3.94%
NOSH 87,534 87,534 87,534 87,534 87,534 75,178 75,555 10.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.17% 0.27% -30.59% 8.96% -1.97% -0.99% -8.10% -
ROE -3.37% 0.06% -8.53% 2.42% -0.83% -1.08% -2.60% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.50 12.12 15.06 14.16 15.91 19.41 15.55 -4.54%
EPS -1.62 0.03 -4.69 1.42 -0.46 -0.56 -1.35 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.54 0.56 0.55 0.52 0.52 -5.18%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.20 5.19 6.44 6.06 6.22 7.20 5.80 4.53%
EPS -0.69 0.01 -1.97 0.58 -0.18 -0.21 -0.50 23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.214 0.2311 0.2397 0.215 0.1928 0.1938 3.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.34 0.32 0.425 0.70 0.59 0.615 0.485 -
P/RPS 2.35 2.64 2.82 4.94 3.71 3.17 3.12 -17.17%
P/EPS -20.99 991.46 -9.23 51.64 -129.14 -109.82 -35.93 -30.04%
EY -4.76 0.10 -10.84 1.94 -0.77 -0.91 -2.78 42.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.79 1.25 1.07 1.18 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 -
Price 0.33 0.33 0.30 0.67 0.71 0.59 0.55 -
P/RPS 2.28 2.72 1.99 4.73 4.46 3.04 3.54 -25.36%
P/EPS -20.38 1,022.45 -6.51 49.43 -155.41 -105.36 -40.74 -36.90%
EY -4.91 0.10 -15.35 2.02 -0.64 -0.95 -2.45 58.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 1.20 1.29 1.13 1.06 -24.83%

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