[SCNWOLF] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -15.56%
YoY- -237.72%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 44,222 47,353 48,701 45,363 48,945 55,467 62,466 -20.51%
PBT 1,388 6,258 -5,792 -6,213 -5,852 -1,829 1,581 -8.29%
Tax 165 176 161 -947 -344 -732 -1,046 -
NP 1,553 6,434 -5,631 -7,160 -6,196 -2,561 535 103.09%
-
NP to SH 1,553 6,434 -5,631 -7,160 -6,196 -2,561 535 103.09%
-
Tax Rate -11.89% -2.81% - - - - 66.16% -
Total Cost 42,669 40,919 54,332 52,523 55,141 58,028 61,931 -21.93%
-
Net Worth 40,079 46,759 36,262 34,354 37,521 38,483 45,600 -8.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 40,079 46,759 36,262 34,354 37,521 38,483 45,600 -8.22%
NOSH 96,209 96,209 96,209 96,209 96,209 96,209 96,209 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.51% 13.59% -11.56% -15.78% -12.66% -4.62% 0.86% -
ROE 3.87% 13.76% -15.53% -20.84% -16.51% -6.65% 1.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.34 49.62 51.03 47.54 50.87 57.65 65.75 -20.75%
EPS 1.63 6.74 -5.90 -7.50 -6.44 -2.66 0.56 103.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.49 0.38 0.36 0.39 0.40 0.48 -8.49%
Adjusted Per Share Value based on latest NOSH - 96,209
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.08 23.65 24.32 22.65 24.44 27.70 31.19 -20.51%
EPS 0.78 3.21 -2.81 -3.58 -3.09 -1.28 0.27 102.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.2335 0.1811 0.1716 0.1874 0.1922 0.2277 -8.23%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.22 0.145 0.145 0.175 0.155 0.24 0.25 -
P/RPS 0.47 0.29 0.28 0.37 0.30 0.42 0.38 15.17%
P/EPS 13.52 2.15 -2.46 -2.33 -2.41 -9.02 44.39 -54.63%
EY 7.40 46.50 -40.70 -42.87 -41.55 -11.09 2.25 120.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.30 0.38 0.49 0.40 0.60 0.52 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 29/11/19 30/08/19 28/05/19 26/02/19 30/11/18 30/08/18 -
Price 0.19 0.14 0.145 0.15 0.18 0.19 0.245 -
P/RPS 0.41 0.28 0.28 0.32 0.35 0.33 0.37 7.06%
P/EPS 11.68 2.08 -2.46 -2.00 -2.79 -7.14 43.51 -58.28%
EY 8.57 48.16 -40.70 -50.02 -35.78 -14.01 2.30 139.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.29 0.38 0.42 0.46 0.48 0.51 -7.98%

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