[SCNWOLF] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 10.19%
YoY- 34.78%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 32,743 34,633 36,550 37,607 43,647 42,282 39,217 -11.30%
PBT -11,916 -10,915 -9,992 -11,598 -12,602 -15,851 -17,017 -21.09%
Tax -1 32 48 48 -23 -45 -57 -93.19%
NP -11,917 -10,883 -9,944 -11,550 -12,625 -15,896 -17,074 -21.26%
-
NP to SH -11,917 -10,883 -9,944 -9,475 -10,550 -13,821 -14,999 -14.18%
-
Tax Rate - - - - - - - -
Total Cost 44,660 45,516 46,494 49,157 56,272 58,178 56,291 -14.26%
-
Net Worth 54,045 53,667 57,642 65,373 65,373 64,796 76,473 -20.60%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 54,045 53,667 57,642 65,373 65,373 64,796 76,473 -20.60%
NOSH 200,169 198,767 198,767 198,767 198,767 196,433 196,081 1.38%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -36.40% -31.42% -27.21% -30.71% -28.93% -37.60% -43.54% -
ROE -22.05% -20.28% -17.25% -14.49% -16.14% -21.33% -19.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.36 17.42 18.39 18.98 22.03 21.53 20.00 -12.50%
EPS -5.95 -5.48 -5.00 -4.78 -5.33 -7.04 -7.65 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.29 0.33 0.33 0.33 0.39 -21.68%
Adjusted Per Share Value based on latest NOSH - 198,767
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.15 17.08 18.03 18.55 21.53 20.86 19.35 -11.32%
EPS -5.88 -5.37 -4.91 -4.67 -5.20 -6.82 -7.40 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2666 0.2647 0.2844 0.3225 0.3225 0.3196 0.3772 -20.60%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.50 0.455 0.44 0.47 0.50 0.525 0.69 -
P/RPS 3.06 2.61 2.39 2.48 2.27 2.44 3.45 -7.66%
P/EPS -8.40 -8.31 -8.80 -9.83 -9.39 -7.46 -9.02 -4.62%
EY -11.91 -12.03 -11.37 -10.18 -10.65 -13.41 -11.09 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.69 1.52 1.42 1.52 1.59 1.77 2.98%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.44 0.55 0.45 0.44 0.52 0.52 0.615 -
P/RPS 2.69 3.16 2.45 2.32 2.36 2.41 3.07 -8.41%
P/EPS -7.39 -10.05 -8.99 -9.20 -9.76 -7.39 -8.04 -5.45%
EY -13.53 -9.96 -11.12 -10.87 -10.24 -13.54 -12.44 5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.04 1.55 1.33 1.58 1.58 1.58 2.09%

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