[SCNWOLF] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 13.71%
YoY- 212.27%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 48,945 55,467 62,466 75,888 75,673 68,867 62,386 -14.89%
PBT -5,852 -1,829 1,581 4,038 4,304 1,184 -1,333 167.39%
Tax -344 -732 -1,046 -536 -1,429 -1,014 -771 -41.52%
NP -6,196 -2,561 535 3,502 2,875 170 -2,104 105.04%
-
NP to SH -6,196 -2,561 535 5,199 4,572 1,867 -407 511.21%
-
Tax Rate - - 66.16% 13.27% 33.20% 85.64% - -
Total Cost 55,141 58,028 61,931 72,386 72,798 68,697 64,490 -9.88%
-
Net Worth 37,521 38,483 45,600 44,642 44,244 41,641 40,773 -5.37%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 37,521 38,483 45,600 44,642 44,244 41,641 40,773 -5.37%
NOSH 96,209 96,209 96,209 96,209 87,534 87,534 87,534 6.48%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.66% -4.62% 0.86% 4.61% 3.80% 0.25% -3.37% -
ROE -16.51% -6.65% 1.17% 11.65% 10.33% 4.48% -1.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.87 57.65 65.75 86.70 87.23 79.38 71.91 -20.55%
EPS -6.44 -2.66 0.56 5.94 5.27 2.15 -0.47 469.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.48 0.51 0.51 0.48 0.47 -11.66%
Adjusted Per Share Value based on latest NOSH - 96,209
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.44 27.70 31.19 37.90 37.79 34.39 31.15 -14.89%
EPS -3.09 -1.28 0.27 2.60 2.28 0.93 -0.20 517.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1922 0.2277 0.2229 0.2209 0.2079 0.2036 -5.36%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.155 0.24 0.25 0.265 0.275 0.295 0.29 -
P/RPS 0.30 0.42 0.38 0.31 0.32 0.37 0.40 -17.40%
P/EPS -2.41 -9.02 44.39 4.46 5.22 13.71 -61.81 -88.43%
EY -41.55 -11.09 2.25 22.41 19.16 7.30 -1.62 764.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.52 0.52 0.54 0.61 0.62 -25.27%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 30/11/18 30/08/18 31/05/18 26/02/18 28/11/17 30/08/17 -
Price 0.18 0.19 0.245 0.32 0.30 0.26 0.285 -
P/RPS 0.35 0.33 0.37 0.37 0.34 0.33 0.40 -8.49%
P/EPS -2.79 -7.14 43.51 5.39 5.69 12.08 -60.75 -87.10%
EY -35.78 -14.01 2.30 18.56 17.57 8.28 -1.65 673.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.63 0.59 0.54 0.61 -17.10%

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