[SCNWOLF] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -14.87%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 40,882 41,691 41,256 40,826 41,519 39,342 37,806 5.36%
PBT 1,336 1,889 2,977 2,629 3,131 3,159 2,573 -35.47%
Tax -373 -412 -571 -551 -690 -651 -795 -39.70%
NP 963 1,477 2,406 2,078 2,441 2,508 1,778 -33.62%
-
NP to SH 975 1,477 2,406 2,078 2,441 2,508 1,778 -33.07%
-
Tax Rate 27.92% 21.81% 19.18% 20.96% 22.04% 20.61% 30.90% -
Total Cost 39,919 40,214 38,850 38,748 39,078 36,834 36,028 7.09%
-
Net Worth 46,399 45,522 47,382 46,924 47,803 29,499 48,410 -2.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,365 2,365 1,545 1,545 1,948 4,352 3,602 -24.51%
Div Payout % 242.57% 160.13% 64.23% 74.37% 79.80% 173.54% 202.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,399 45,522 47,382 46,924 47,803 29,499 48,410 -2.79%
NOSH 80,000 78,487 78,970 79,532 79,672 50,000 79,361 0.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.36% 3.54% 5.83% 5.09% 5.88% 6.37% 4.70% -
ROE 2.10% 3.24% 5.08% 4.43% 5.11% 8.50% 3.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.10 53.12 52.24 51.33 52.11 78.68 47.64 4.79%
EPS 1.22 1.88 3.05 2.61 3.06 5.02 2.24 -33.38%
DPS 3.00 3.00 1.96 1.94 2.45 8.70 4.50 -23.74%
NAPS 0.58 0.58 0.60 0.59 0.60 0.59 0.61 -3.31%
Adjusted Per Share Value based on latest NOSH - 79,532
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.36 20.76 20.54 20.33 20.67 19.59 18.82 5.39%
EPS 0.49 0.74 1.20 1.03 1.22 1.25 0.89 -32.89%
DPS 1.18 1.18 0.77 0.77 0.97 2.17 1.79 -24.31%
NAPS 0.231 0.2267 0.2359 0.2336 0.238 0.1469 0.241 -2.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.445 0.45 0.38 0.38 0.35 0.36 0.37 -
P/RPS 0.87 0.85 0.73 0.74 0.67 0.46 0.78 7.57%
P/EPS 36.51 23.91 12.47 14.54 11.42 7.18 16.52 69.91%
EY 2.74 4.18 8.02 6.88 8.75 13.93 6.06 -41.17%
DY 6.74 6.67 5.15 5.11 6.99 24.18 12.16 -32.59%
P/NAPS 0.77 0.78 0.63 0.64 0.58 0.61 0.61 16.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 30/05/11 21/02/11 22/11/10 23/08/10 24/05/10 22/02/10 -
Price 0.47 0.44 0.41 0.41 0.38 0.33 0.32 -
P/RPS 0.92 0.83 0.78 0.80 0.73 0.42 0.67 23.61%
P/EPS 38.56 23.38 13.46 15.69 12.40 6.58 14.28 94.26%
EY 2.59 4.28 7.43 6.37 8.06 15.20 7.00 -48.55%
DY 6.38 6.82 4.77 4.74 6.43 26.38 14.06 -41.03%
P/NAPS 0.81 0.76 0.68 0.69 0.63 0.56 0.52 34.48%

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