[SCNWOLF] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -15.71%
YoY- 72.94%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 35,540 36,951 42,214 43,631 42,644 42,251 29,620 12.92%
PBT 1,491 2,235 4,510 6,524 7,711 8,121 6,025 -60.61%
Tax -671 -819 -536 -708 -811 -806 -533 16.60%
NP 820 1,416 3,974 5,816 6,900 7,315 5,492 -71.88%
-
NP to SH 820 1,416 3,974 5,816 6,900 7,315 5,492 -71.88%
-
Tax Rate 45.00% 36.64% 11.88% 10.85% 10.52% 9.92% 8.85% -
Total Cost 34,720 35,535 38,240 37,815 35,744 34,936 24,128 27.48%
-
Net Worth 48,086 46,629 48,630 49,005 50,268 45,210 47,222 1.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,986 4,777 3,197 3,197 2,393 - - -
Div Payout % 486.21% 337.41% 80.45% 54.97% 34.69% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 48,086 46,629 48,630 49,005 50,268 45,210 47,222 1.21%
NOSH 80,144 79,032 79,722 80,337 79,791 72,920 80,037 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.31% 3.83% 9.41% 13.33% 16.18% 17.31% 18.54% -
ROE 1.71% 3.04% 8.17% 11.87% 13.73% 16.18% 11.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.34 46.75 52.95 54.31 53.44 57.94 37.01 12.81%
EPS 1.02 1.79 4.98 7.24 8.65 10.03 6.86 -71.96%
DPS 5.00 6.00 4.01 3.98 3.00 0.00 0.00 -
NAPS 0.60 0.59 0.61 0.61 0.63 0.62 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 80,337
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.57 18.27 20.87 21.57 21.09 20.89 14.65 12.89%
EPS 0.41 0.70 1.96 2.88 3.41 3.62 2.72 -71.70%
DPS 1.97 2.36 1.58 1.58 1.18 0.00 0.00 -
NAPS 0.2378 0.2306 0.2405 0.2423 0.2486 0.2235 0.2335 1.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.43 0.35 0.47 0.40 0.42 0.46 0.50 -
P/RPS 0.97 0.75 0.89 0.74 0.79 0.79 1.35 -19.79%
P/EPS 42.03 19.53 9.43 5.53 4.86 4.59 7.29 221.87%
EY 2.38 5.12 10.61 18.10 20.59 21.81 13.72 -68.92%
DY 11.63 17.14 8.53 9.95 7.14 0.00 0.00 -
P/NAPS 0.72 0.59 0.77 0.66 0.67 0.74 0.85 -10.48%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 23/02/09 12/12/08 25/08/08 26/05/08 - -
Price 0.42 0.46 0.50 0.34 0.38 0.41 0.00 -
P/RPS 0.95 0.98 0.94 0.63 0.71 0.71 0.00 -
P/EPS 41.05 25.67 10.03 4.70 4.39 4.09 0.00 -
EY 2.44 3.89 9.97 21.29 22.76 24.47 0.00 -
DY 11.90 13.04 8.02 11.70 7.89 0.00 0.00 -
P/NAPS 0.70 0.78 0.82 0.56 0.60 0.66 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