[SCNWOLF] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 15.09%
YoY- -142.42%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,171 38,050 36,755 35,200 34,424 36,134 36,947 5.73%
PBT -693 -352 -1,900 -2,211 -2,916 -2,217 -868 -13.92%
Tax -229 -215 -96 -276 -294 -294 -294 -15.33%
NP -922 -567 -1,996 -2,487 -3,210 -2,511 -1,162 -14.28%
-
NP to SH -1,335 -902 -2,253 -2,589 -3,049 -2,392 -935 26.77%
-
Tax Rate - - - - - - - -
Total Cost 41,093 38,617 38,751 37,687 37,634 38,645 38,109 5.14%
-
Net Worth 40,581 41,937 42,624 41,937 41,924 42,739 44,327 -5.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 40,581 41,937 42,624 41,937 41,924 42,739 44,327 -5.71%
NOSH 75,151 76,250 77,499 76,250 77,638 76,321 77,766 -2.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.30% -1.49% -5.43% -7.07% -9.32% -6.95% -3.15% -
ROE -3.29% -2.15% -5.29% -6.17% -7.27% -5.60% -2.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.45 49.90 47.43 46.16 44.34 47.34 47.51 8.16%
EPS -1.78 -1.18 -2.91 -3.40 -3.93 -3.13 -1.20 30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.55 0.55 0.54 0.56 0.57 -3.53%
Adjusted Per Share Value based on latest NOSH - 76,250
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.82 18.77 18.13 17.36 16.98 17.83 18.23 5.72%
EPS -0.66 -0.44 -1.11 -1.28 -1.50 -1.18 -0.46 27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.2069 0.2103 0.2069 0.2068 0.2108 0.2187 -5.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.32 0.315 0.345 0.34 0.32 0.34 0.34 -
P/RPS 0.60 0.63 0.73 0.74 0.72 0.72 0.72 -11.43%
P/EPS -18.01 -26.63 -11.87 -10.01 -8.15 -10.85 -28.28 -25.95%
EY -5.55 -3.76 -8.43 -9.99 -12.27 -9.22 -3.54 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.63 0.62 0.59 0.61 0.60 -1.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 30/05/13 22/02/13 23/11/12 24/08/12 28/05/12 -
Price 0.33 0.31 0.29 0.33 0.29 0.32 0.32 -
P/RPS 0.62 0.62 0.61 0.71 0.65 0.68 0.67 -5.03%
P/EPS -18.58 -26.21 -9.98 -9.72 -7.38 -10.21 -26.62 -21.29%
EY -5.38 -3.82 -10.02 -10.29 -13.54 -9.79 -3.76 26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.53 0.60 0.54 0.57 0.56 5.86%

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