[SCNWOLF] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 88.77%
YoY- 129.62%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 9,566 6,584 15,605 11,840 11,412 9,951 3,986 78.96%
PBT -3,072 -3,843 184 710 449 -1,607 245 -
Tax 11 4 85 13 -66 15 -1,376 -
NP -3,061 -3,839 269 723 383 -1,592 -1,131 93.85%
-
NP to SH -3,061 -3,839 269 723 383 -1,592 -1,131 93.85%
-
Tax Rate - - -46.20% -1.83% 14.70% - 561.63% -
Total Cost 12,627 10,423 15,336 11,117 11,029 11,543 5,117 82.30%
-
Net Worth 44,391 59,125 36,739 36,739 35,690 35,690 37,789 11.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 44,391 59,125 36,739 36,739 35,690 35,690 37,789 11.29%
NOSH 174,334 167,063 105,752 105,752 105,752 105,752 105,752 39.42%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -32.00% -58.31% 1.72% 6.11% 3.36% -16.00% -28.37% -
ROE -6.90% -6.49% 0.73% 1.97% 1.07% -4.46% -2.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.33 4.57 14.87 11.28 10.87 9.48 3.80 54.77%
EPS -2.35 -2.66 0.26 0.69 0.36 -1.52 -1.08 67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.41 0.35 0.35 0.34 0.34 0.36 -3.72%
Adjusted Per Share Value based on latest NOSH - 105,752
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.71 3.24 7.69 5.83 5.62 4.90 1.96 79.12%
EPS -1.51 -1.89 0.13 0.36 0.19 -0.78 -0.56 93.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2187 0.2913 0.181 0.181 0.1758 0.1758 0.1862 11.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.63 0.455 0.285 0.225 0.23 0.22 0.22 -
P/RPS 8.60 9.97 1.92 1.99 2.12 2.32 5.79 30.08%
P/EPS -26.87 -17.09 111.21 32.67 63.04 -14.51 -20.42 20.02%
EY -3.72 -5.85 0.90 3.06 1.59 -6.89 -4.90 -16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.11 0.81 0.64 0.68 0.65 0.61 109.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 13/09/21 24/05/21 22/02/21 27/11/20 28/08/20 -
Price 0.545 0.68 0.475 0.30 0.24 0.215 0.25 -
P/RPS 7.44 14.89 3.20 2.66 2.21 2.27 6.58 8.50%
P/EPS -23.25 -25.54 185.36 43.56 65.78 -14.18 -23.20 0.14%
EY -4.30 -3.91 0.54 2.30 1.52 -7.05 -4.31 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.66 1.36 0.86 0.71 0.63 0.69 74.92%

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