[SCNWOLF] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -534.91%
YoY- -9106.25%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 58,376 46,992 42,208 37,028 40,280 43,516 34,808 10.34%
PBT 368 -3,444 684 -5,508 -112 2,100 2,212 -28.91%
Tax -948 -364 -476 0 0 -156 0 -
NP -580 -3,808 208 -5,508 -112 1,944 2,212 -
-
NP to SH -1,684 -4,080 -488 -5,892 -64 1,944 2,212 -
-
Tax Rate 257.61% - 69.59% - - 7.43% 0.00% -
Total Cost 58,956 50,800 42,000 42,536 40,392 41,572 32,596 11.93%
-
Net Worth 133,807 39,288 41,937 42,739 46,399 47,803 48,086 21.50%
Dividend
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 6,411 -
Div Payout % - - - - - - 289.86% -
Equity
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 133,807 39,288 41,937 42,739 46,399 47,803 48,086 21.50%
NOSH 257,321 75,555 76,250 76,321 80,000 79,672 80,144 24.85%
Ratio Analysis
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.99% -8.10% 0.49% -14.88% -0.28% 4.47% 6.35% -
ROE -1.26% -10.38% -1.16% -13.79% -0.14% 4.07% 4.60% -
Per Share
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.69 62.20 55.35 48.52 50.35 54.62 43.43 -11.62%
EPS -2.24 -5.40 -0.64 -7.72 -0.08 2.44 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.52 0.52 0.55 0.56 0.58 0.60 0.60 -2.68%
Adjusted Per Share Value based on latest NOSH - 76,321
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.76 23.15 20.80 18.24 19.85 21.44 17.15 10.33%
EPS -0.83 -2.01 -0.24 -2.90 -0.03 0.96 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
NAPS 0.6593 0.1936 0.2066 0.2106 0.2286 0.2355 0.2369 21.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.615 0.485 0.315 0.34 0.445 0.35 0.43 -
P/RPS 2.71 0.78 0.57 0.70 0.88 0.64 0.99 21.12%
P/EPS -93.97 -8.98 -49.22 -4.40 -556.25 14.34 15.58 -
EY -1.06 -11.13 -2.03 -22.71 -0.18 6.97 6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.60 -
P/NAPS 1.18 0.93 0.57 0.61 0.77 0.58 0.72 9.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/11/14 29/08/14 26/08/13 24/08/12 22/08/11 23/08/10 24/08/09 -
Price 0.59 0.55 0.31 0.32 0.47 0.38 0.42 -
P/RPS 2.60 0.88 0.56 0.66 0.93 0.70 0.97 20.63%
P/EPS -90.15 -10.19 -48.44 -4.15 -587.50 15.57 15.22 -
EY -1.11 -9.82 -2.06 -24.13 -0.17 6.42 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.05 -
P/NAPS 1.13 1.06 0.56 0.57 0.81 0.63 0.70 9.54%

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