[SCNWOLF] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 35.2%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 68,867 62,386 53,028 54,446 54,177 53,329 49,842 24.02%
PBT 1,184 -1,333 -3,306 -1,281 -2,273 -1,442 -6,375 -
Tax -1,014 -771 -1,325 -635 -684 -613 1,616 -
NP 170 -2,104 -4,631 -1,916 -2,957 -2,055 -4,759 -
-
NP to SH 1,867 -407 -4,631 -1,916 -2,957 -2,055 -4,759 -
-
Tax Rate 85.64% - - - - - - -
Total Cost 68,697 64,490 57,659 56,362 57,134 55,384 54,601 16.52%
-
Net Worth 41,641 40,773 37,303 39,906 39,805 41,140 42,508 -1.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 41,641 40,773 37,303 39,906 39,805 41,140 42,508 -1.36%
NOSH 87,534 87,534 86,753 86,753 87,534 87,534 87,534 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.25% -3.37% -8.73% -3.52% -5.46% -3.85% -9.55% -
ROE 4.48% -1.00% -12.41% -4.80% -7.43% -5.00% -11.20% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 79.38 71.91 61.13 62.76 62.61 60.92 57.45 24.03%
EPS 2.15 -0.47 -5.34 -2.21 -3.42 -2.35 -5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.43 0.46 0.46 0.47 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 87,534
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.97 30.78 26.16 26.86 26.73 26.31 24.59 24.01%
EPS 0.92 -0.20 -2.28 -0.95 -1.46 -1.01 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.2011 0.184 0.1969 0.1964 0.203 0.2097 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.295 0.29 0.295 0.26 0.295 0.295 0.315 -
P/RPS 0.37 0.40 0.48 0.41 0.47 0.48 0.55 -23.20%
P/EPS 13.71 -61.81 -5.53 -11.77 -8.63 -12.57 -5.74 -
EY 7.30 -1.62 -18.10 -8.49 -11.58 -7.96 -17.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.69 0.57 0.64 0.63 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 24/02/17 28/11/16 29/08/16 26/05/16 -
Price 0.26 0.285 0.30 0.305 0.275 0.29 0.315 -
P/RPS 0.33 0.40 0.49 0.49 0.44 0.48 0.55 -28.84%
P/EPS 12.08 -60.75 -5.62 -13.81 -8.05 -12.35 -5.74 -
EY 8.28 -1.65 -17.79 -7.24 -12.43 -8.10 -17.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.70 0.66 0.60 0.62 0.64 -10.69%

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