[SCNWOLF] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 91.21%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 75,888 75,673 68,867 62,386 53,028 54,446 54,177 25.21%
PBT 4,038 4,304 1,184 -1,333 -3,306 -1,281 -2,273 -
Tax -536 -1,429 -1,014 -771 -1,325 -635 -684 -15.01%
NP 3,502 2,875 170 -2,104 -4,631 -1,916 -2,957 -
-
NP to SH 5,199 4,572 1,867 -407 -4,631 -1,916 -2,957 -
-
Tax Rate 13.27% 33.20% 85.64% - - - - -
Total Cost 72,386 72,798 68,697 64,490 57,659 56,362 57,134 17.10%
-
Net Worth 44,642 44,244 41,641 40,773 37,303 39,906 39,805 7.95%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 44,642 44,244 41,641 40,773 37,303 39,906 39,805 7.95%
NOSH 96,209 87,534 87,534 87,534 86,753 86,753 87,534 6.50%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.61% 3.80% 0.25% -3.37% -8.73% -3.52% -5.46% -
ROE 11.65% 10.33% 4.48% -1.00% -12.41% -4.80% -7.43% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 86.70 87.23 79.38 71.91 61.13 62.76 62.61 24.26%
EPS 5.94 5.27 2.15 -0.47 -5.34 -2.21 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.48 0.47 0.43 0.46 0.46 7.12%
Adjusted Per Share Value based on latest NOSH - 87,534
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 37.39 37.28 33.93 30.74 26.13 26.83 26.69 25.22%
EPS 2.56 2.25 0.92 -0.20 -2.28 -0.94 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.218 0.2052 0.2009 0.1838 0.1966 0.1961 7.97%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.265 0.275 0.295 0.29 0.295 0.26 0.295 -
P/RPS 0.31 0.32 0.37 0.40 0.48 0.41 0.47 -24.24%
P/EPS 4.46 5.22 13.71 -61.81 -5.53 -11.77 -8.63 -
EY 22.41 19.16 7.30 -1.62 -18.10 -8.49 -11.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.61 0.62 0.69 0.57 0.64 -12.93%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 28/11/17 30/08/17 30/05/17 24/02/17 28/11/16 -
Price 0.32 0.30 0.26 0.285 0.30 0.305 0.275 -
P/RPS 0.37 0.34 0.33 0.40 0.49 0.49 0.44 -10.91%
P/EPS 5.39 5.69 12.08 -60.75 -5.62 -13.81 -8.05 -
EY 18.56 17.57 8.28 -1.65 -17.79 -7.24 -12.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.54 0.61 0.70 0.66 0.60 3.30%

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