[SCNWOLF] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 63.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 43,631 42,644 42,251 29,620 19,082 9,720 0 -
PBT 6,524 7,711 8,121 6,025 3,684 1,707 0 -
Tax -708 -811 -806 -533 -321 -143 0 -
NP 5,816 6,900 7,315 5,492 3,363 1,564 0 -
-
NP to SH 5,816 6,900 7,315 5,492 3,363 1,564 0 -
-
Tax Rate 10.85% 10.52% 9.92% 8.85% 8.71% 8.38% - -
Total Cost 37,815 35,744 34,936 24,128 15,719 8,156 0 -
-
Net Worth 49,005 50,268 45,210 47,222 45,574 26,319 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,197 2,393 - - - - - -
Div Payout % 54.97% 34.69% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,005 50,268 45,210 47,222 45,574 26,319 0 -
NOSH 80,337 79,791 72,920 80,037 79,955 50,614 0 -
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.33% 16.18% 17.31% 18.54% 17.62% 16.09% 0.00% -
ROE 11.87% 13.73% 16.18% 11.63% 7.38% 5.94% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.31 53.44 57.94 37.01 23.87 19.20 0.00 -
EPS 7.24 8.65 10.03 6.86 4.21 3.09 0.00 -
DPS 3.98 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.62 0.59 0.57 0.52 4.77 -74.52%
Adjusted Per Share Value based on latest NOSH - 80,037
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.52 21.04 20.84 14.61 9.41 4.79 0.00 -
EPS 2.87 3.40 3.61 2.71 1.66 0.77 0.00 -
DPS 1.58 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.248 0.223 0.233 0.2248 0.1298 4.77 -86.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.40 0.42 0.46 0.50 0.57 0.00 0.00 -
P/RPS 0.74 0.79 0.79 1.35 2.39 0.00 0.00 -
P/EPS 5.53 4.86 4.59 7.29 13.55 0.00 0.00 -
EY 18.10 20.59 21.81 13.72 7.38 0.00 0.00 -
DY 9.95 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.74 0.85 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/12/08 25/08/08 26/05/08 - - - - -
Price 0.34 0.38 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.71 0.71 0.00 0.00 0.00 0.00 -
P/EPS 4.70 4.39 4.09 0.00 0.00 0.00 0.00 -
EY 21.29 22.76 24.47 0.00 0.00 0.00 0.00 -
DY 11.70 7.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 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