[SCNWOLF] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -75.86%
YoY- 125.06%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 32,104 31,646 43,482 44,222 47,353 48,701 45,363 -20.53%
PBT -10,001 1,960 973 1,388 6,258 -5,792 -6,213 37.23%
Tax -1,338 -1,338 577 165 176 161 -947 25.83%
NP -11,339 622 1,550 1,553 6,434 -5,631 -7,160 35.75%
-
NP to SH -11,339 622 1,550 1,553 6,434 -5,631 -7,160 35.75%
-
Tax Rate - 68.27% -59.30% -11.89% -2.81% - - -
Total Cost 43,443 31,024 41,932 42,669 40,919 54,332 52,523 -11.85%
-
Net Worth 35,690 37,789 38,171 40,079 46,759 36,262 34,354 2.56%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 35,690 37,789 38,171 40,079 46,759 36,262 34,354 2.56%
NOSH 105,752 105,752 96,209 96,209 96,209 96,209 96,209 6.48%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -35.32% 1.97% 3.56% 3.51% 13.59% -11.56% -15.78% -
ROE -31.77% 1.65% 4.06% 3.87% 13.76% -15.53% -20.84% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.58 30.15 45.57 46.34 49.62 51.03 47.54 -25.42%
EPS -10.80 0.59 1.62 1.63 6.74 -5.90 -7.50 27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.40 0.42 0.49 0.38 0.36 -3.72%
Adjusted Per Share Value based on latest NOSH - 96,209
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.84 15.61 21.45 21.82 23.36 24.02 22.38 -20.52%
EPS -5.59 0.31 0.76 0.77 3.17 -2.78 -3.53 35.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1864 0.1883 0.1977 0.2307 0.1789 0.1695 2.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.22 0.22 0.095 0.22 0.145 0.145 0.175 -
P/RPS 0.72 0.73 0.21 0.47 0.29 0.28 0.37 55.67%
P/EPS -2.04 37.13 5.85 13.52 2.15 -2.46 -2.33 -8.45%
EY -49.10 2.69 17.10 7.40 46.50 -40.70 -42.87 9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.24 0.52 0.30 0.38 0.49 20.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 26/06/20 21/02/20 29/11/19 30/08/19 28/05/19 -
Price 0.215 0.25 0.205 0.19 0.14 0.145 0.15 -
P/RPS 0.70 0.83 0.45 0.41 0.28 0.28 0.32 68.27%
P/EPS -1.99 42.19 12.62 11.68 2.08 -2.46 -2.00 -0.33%
EY -50.24 2.37 7.92 8.57 48.16 -40.70 -50.02 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 0.51 0.45 0.29 0.38 0.42 30.94%

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