[SCNWOLF] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 41.36%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 50,619 49,158 44,799 43,603 41,589 40,171 38,050 20.89%
PBT -406 -903 -1,953 -921 -2,014 -693 -352 9.95%
Tax -202 -319 -96 -124 -256 -229 -215 -4.06%
NP -608 -1,222 -2,049 -1,045 -2,270 -922 -567 4.75%
-
NP to SH -1,210 -1,827 -2,398 -1,500 -2,558 -1,335 -902 21.56%
-
Tax Rate - - - - - - - -
Total Cost 51,227 50,380 46,848 44,648 43,859 41,093 38,617 20.66%
-
Net Worth 43,580 39,092 39,288 40,534 39,913 40,581 41,937 2.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 43,580 39,092 39,288 40,534 39,913 40,581 41,937 2.58%
NOSH 87,534 75,178 75,555 75,063 75,307 75,151 76,250 9.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.20% -2.49% -4.57% -2.40% -5.46% -2.30% -1.49% -
ROE -2.78% -4.67% -6.10% -3.70% -6.41% -3.29% -2.15% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 63.88 65.39 59.29 58.09 55.23 53.45 49.90 17.84%
EPS -1.53 -2.43 -3.17 -2.00 -3.40 -1.78 -1.18 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.52 0.54 0.53 0.54 0.55 0.00%
Adjusted Per Share Value based on latest NOSH - 75,063
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.97 24.25 22.10 21.51 20.52 19.82 18.77 20.89%
EPS -0.60 -0.90 -1.18 -0.74 -1.26 -0.66 -0.44 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1928 0.1938 0.20 0.1969 0.2002 0.2069 2.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.59 0.615 0.485 0.44 0.31 0.32 0.315 -
P/RPS 0.92 0.94 0.82 0.76 0.56 0.60 0.63 28.62%
P/EPS -38.64 -25.31 -15.28 -22.02 -9.13 -18.01 -26.63 28.08%
EY -2.59 -3.95 -6.54 -4.54 -10.96 -5.55 -3.76 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 0.93 0.81 0.58 0.59 0.57 51.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 29/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 0.71 0.59 0.55 0.40 0.335 0.33 0.31 -
P/RPS 1.11 0.90 0.93 0.69 0.61 0.62 0.62 47.28%
P/EPS -46.49 -24.28 -17.33 -20.02 -9.86 -18.58 -26.21 46.37%
EY -2.15 -4.12 -5.77 -5.00 -10.14 -5.38 -3.82 -31.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 1.06 0.74 0.63 0.61 0.56 74.15%

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