[SCNWOLF] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 115.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 42,644 42,251 29,620 19,082 9,720 0 -
PBT 7,711 8,121 6,025 3,684 1,707 0 -
Tax -811 -806 -533 -321 -143 0 -
NP 6,900 7,315 5,492 3,363 1,564 0 -
-
NP to SH 6,900 7,315 5,492 3,363 1,564 0 -
-
Tax Rate 10.52% 9.92% 8.85% 8.71% 8.38% - -
Total Cost 35,744 34,936 24,128 15,719 8,156 0 -
-
Net Worth 50,268 45,210 47,222 45,574 26,319 0 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,393 - - - - - -
Div Payout % 34.69% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 50,268 45,210 47,222 45,574 26,319 0 -
NOSH 79,791 72,920 80,037 79,955 50,614 0 -
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.18% 17.31% 18.54% 17.62% 16.09% 0.00% -
ROE 13.73% 16.18% 11.63% 7.38% 5.94% 0.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.44 57.94 37.01 23.87 19.20 0.00 -
EPS 8.65 10.03 6.86 4.21 3.09 0.00 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.59 0.57 0.52 4.77 -80.14%
Adjusted Per Share Value based on latest NOSH - 79,955
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.04 20.84 14.61 9.41 4.79 0.00 -
EPS 3.40 3.61 2.71 1.66 0.77 0.00 -
DPS 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.248 0.223 0.233 0.2248 0.1298 4.77 -90.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.42 0.46 0.50 0.57 0.00 0.00 -
P/RPS 0.79 0.79 1.35 2.39 0.00 0.00 -
P/EPS 4.86 4.59 7.29 13.55 0.00 0.00 -
EY 20.59 21.81 13.72 7.38 0.00 0.00 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.85 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/08/08 26/05/08 - - - - -
Price 0.38 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.71 0.71 0.00 0.00 0.00 0.00 -
P/EPS 4.39 4.09 0.00 0.00 0.00 0.00 -
EY 22.76 24.47 0.00 0.00 0.00 0.00 -
DY 7.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.00 0.00 0.00 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