[SCNWOLF] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -42.09%
YoY- -88.12%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 39,342 37,806 36,247 35,540 36,951 42,214 43,631 -6.67%
PBT 3,159 2,573 2,141 1,491 2,235 4,510 6,524 -38.36%
Tax -651 -795 -822 -671 -819 -536 -708 -5.44%
NP 2,508 1,778 1,319 820 1,416 3,974 5,816 -42.95%
-
NP to SH 2,508 1,778 1,319 820 1,416 3,974 5,816 -42.95%
-
Tax Rate 20.61% 30.90% 38.39% 45.00% 36.64% 11.88% 10.85% -
Total Cost 36,834 36,028 34,928 34,720 35,535 38,240 37,815 -1.73%
-
Net Worth 29,499 48,410 47,921 48,086 46,629 48,630 49,005 -28.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,352 3,602 3,602 3,986 4,777 3,197 3,197 22.85%
Div Payout % 173.54% 202.61% 273.11% 486.21% 337.41% 80.45% 54.97% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 29,499 48,410 47,921 48,086 46,629 48,630 49,005 -28.72%
NOSH 50,000 79,361 79,868 80,144 79,032 79,722 80,337 -27.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.37% 4.70% 3.64% 2.31% 3.83% 9.41% 13.33% -
ROE 8.50% 3.67% 2.75% 1.71% 3.04% 8.17% 11.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.68 47.64 45.38 44.34 46.75 52.95 54.31 28.06%
EPS 5.02 2.24 1.65 1.02 1.79 4.98 7.24 -21.67%
DPS 8.70 4.50 4.50 5.00 6.00 4.01 3.98 68.51%
NAPS 0.59 0.61 0.60 0.60 0.59 0.61 0.61 -2.19%
Adjusted Per Share Value based on latest NOSH - 80,144
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.38 18.63 17.86 17.51 18.21 20.80 21.50 -6.69%
EPS 1.24 0.88 0.65 0.40 0.70 1.96 2.87 -42.87%
DPS 2.14 1.77 1.77 1.96 2.35 1.58 1.58 22.43%
NAPS 0.1453 0.2385 0.2361 0.2369 0.2297 0.2396 0.2415 -28.75%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.36 0.37 0.40 0.43 0.35 0.47 0.40 -
P/RPS 0.46 0.78 0.88 0.97 0.75 0.89 0.74 -27.18%
P/EPS 7.18 16.52 24.22 42.03 19.53 9.43 5.53 19.03%
EY 13.93 6.06 4.13 2.38 5.12 10.61 18.10 -16.03%
DY 24.18 12.16 11.25 11.63 17.14 8.53 9.95 80.85%
P/NAPS 0.61 0.61 0.67 0.72 0.59 0.77 0.66 -5.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 24/08/09 25/05/09 23/02/09 12/12/08 -
Price 0.33 0.32 0.33 0.42 0.46 0.50 0.34 -
P/RPS 0.42 0.67 0.73 0.95 0.98 0.94 0.63 -23.70%
P/EPS 6.58 14.28 19.98 41.05 25.67 10.03 4.70 25.17%
EY 15.20 7.00 5.00 2.44 3.89 9.97 21.29 -20.13%
DY 26.38 14.06 13.64 11.90 13.04 8.02 11.70 72.03%
P/NAPS 0.56 0.52 0.55 0.70 0.78 0.82 0.56 0.00%

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