[SCNWOLF] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -48.0%
YoY- 56.22%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 44,799 43,603 41,589 40,171 38,050 36,755 35,200 17.49%
PBT -1,953 -921 -2,014 -693 -352 -1,900 -2,211 -7.95%
Tax -96 -124 -256 -229 -215 -96 -276 -50.63%
NP -2,049 -1,045 -2,270 -922 -567 -1,996 -2,487 -12.14%
-
NP to SH -2,398 -1,500 -2,558 -1,335 -902 -2,253 -2,589 -4.99%
-
Tax Rate - - - - - - - -
Total Cost 46,848 44,648 43,859 41,093 38,617 38,751 37,687 15.65%
-
Net Worth 39,288 40,534 39,913 40,581 41,937 42,624 41,937 -4.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 39,288 40,534 39,913 40,581 41,937 42,624 41,937 -4.26%
NOSH 75,555 75,063 75,307 75,151 76,250 77,499 76,250 -0.61%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.57% -2.40% -5.46% -2.30% -1.49% -5.43% -7.07% -
ROE -6.10% -3.70% -6.41% -3.29% -2.15% -5.29% -6.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.29 58.09 55.23 53.45 49.90 47.43 46.16 18.21%
EPS -3.17 -2.00 -3.40 -1.78 -1.18 -2.91 -3.40 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.53 0.54 0.55 0.55 0.55 -3.68%
Adjusted Per Share Value based on latest NOSH - 75,151
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.32 21.72 20.72 20.01 18.96 18.31 17.54 17.48%
EPS -1.19 -0.75 -1.27 -0.67 -0.45 -1.12 -1.29 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1958 0.202 0.1989 0.2022 0.209 0.2124 0.209 -4.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.485 0.44 0.31 0.32 0.315 0.345 0.34 -
P/RPS 0.82 0.76 0.56 0.60 0.63 0.73 0.74 7.10%
P/EPS -15.28 -22.02 -9.13 -18.01 -26.63 -11.87 -10.01 32.67%
EY -6.54 -4.54 -10.96 -5.55 -3.76 -8.43 -9.99 -24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.58 0.59 0.57 0.63 0.62 31.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 24/02/14 25/11/13 26/08/13 30/05/13 22/02/13 -
Price 0.55 0.40 0.335 0.33 0.31 0.29 0.33 -
P/RPS 0.93 0.69 0.61 0.62 0.62 0.61 0.71 19.77%
P/EPS -17.33 -20.02 -9.86 -18.58 -26.21 -9.98 -9.72 47.19%
EY -5.77 -5.00 -10.14 -5.38 -3.82 -10.02 -10.29 -32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.74 0.63 0.61 0.56 0.53 0.60 46.29%

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