[SCNWOLF] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 48.18%
YoY- 58.2%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 48,435 48,468 52,551 51,238 50,619 49,158 44,799 5.32%
PBT -6,097 -5,049 -4,985 -234 -406 -903 -1,953 113.16%
Tax 1,825 1,933 1,696 -11 -202 -319 -96 -
NP -4,272 -3,116 -3,289 -245 -608 -1,222 -2,049 62.98%
-
NP to SH -4,197 -3,154 -3,603 -627 -1,210 -1,827 -2,398 45.08%
-
Tax Rate - - - - - - - -
Total Cost 52,707 51,584 55,840 51,483 51,227 50,380 46,848 8.14%
-
Net Worth 41,641 43,376 46,846 48,581 43,580 39,092 39,288 3.94%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 41,641 43,376 46,846 48,581 43,580 39,092 39,288 3.94%
NOSH 87,534 87,534 87,534 87,534 87,534 75,178 75,555 10.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.82% -6.43% -6.26% -0.48% -1.20% -2.49% -4.57% -
ROE -10.08% -7.27% -7.69% -1.29% -2.78% -4.67% -6.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.83 55.87 60.58 59.06 63.88 65.39 59.29 -3.91%
EPS -4.84 -3.64 -4.15 -0.72 -1.53 -2.43 -3.17 32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.54 0.56 0.55 0.52 0.52 -5.18%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.89 23.91 25.92 25.28 24.97 24.25 22.10 5.31%
EPS -2.07 -1.56 -1.78 -0.31 -0.60 -0.90 -1.18 45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.214 0.2311 0.2397 0.215 0.1928 0.1938 3.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.34 0.32 0.425 0.70 0.59 0.615 0.485 -
P/RPS 0.61 0.57 0.70 1.19 0.92 0.94 0.82 -17.85%
P/EPS -7.03 -8.80 -10.23 -96.85 -38.64 -25.31 -15.28 -40.31%
EY -14.23 -11.36 -9.77 -1.03 -2.59 -3.95 -6.54 67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.79 1.25 1.07 1.18 0.93 -16.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 27/05/15 25/02/15 27/11/14 29/08/14 -
Price 0.33 0.33 0.30 0.67 0.71 0.59 0.55 -
P/RPS 0.59 0.59 0.50 1.13 1.11 0.90 0.93 -26.10%
P/EPS -6.82 -9.08 -7.22 -92.70 -46.49 -24.28 -17.33 -46.20%
EY -14.66 -11.02 -13.84 -1.08 -2.15 -4.12 -5.77 85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.56 1.20 1.29 1.13 1.06 -24.83%

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