[SCNWOLF] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -2558.93%
YoY- -75.86%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Revenue 47,942 74,984 48,410 46,176 54,408 41,574 34,742 5.28%
PBT -6,024 8,842 -2,432 -2,754 -530 -1,574 -3,942 7.01%
Tax 44 -1,360 -44 0 -258 -266 0 -
NP -5,980 7,482 -2,476 -2,754 -788 -1,840 -3,942 6.88%
-
NP to SH -5,980 7,482 -2,476 -2,754 -1,566 -2,228 -4,018 6.56%
-
Tax Rate - 15.38% - - - - - -
Total Cost 53,922 67,502 50,886 48,930 55,196 43,414 38,684 5.45%
-
Net Worth 37,521 44,244 39,906 41,641 215,576 40,645 41,886 -1.74%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Net Worth 37,521 44,244 39,906 41,641 215,576 40,645 41,886 -1.74%
NOSH 96,209 87,534 87,534 87,534 391,956 75,270 77,567 3.50%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
NP Margin -12.47% 9.98% -5.11% -5.96% -1.45% -4.43% -11.35% -
ROE -15.94% 16.91% -6.20% -6.61% -0.73% -5.48% -9.59% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
RPS 49.83 86.43 55.80 53.23 13.88 55.23 44.79 1.71%
EPS -6.22 8.62 -2.86 -3.18 -2.08 -2.96 -5.18 2.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.51 0.46 0.48 0.55 0.54 0.54 -5.06%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
RPS 23.94 37.44 24.17 23.05 27.16 20.76 17.35 5.28%
EPS -2.99 3.74 -1.24 -1.38 -0.78 -1.11 -2.01 6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.2209 0.1992 0.2079 1.0763 0.2029 0.2091 -1.74%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 -
Price 0.155 0.275 0.26 0.34 0.59 0.32 0.32 -
P/RPS 0.31 0.32 0.47 0.64 4.25 0.58 0.71 -12.40%
P/EPS -2.49 3.19 -9.11 -10.71 -147.67 -10.81 -6.18 -13.52%
EY -40.10 31.36 -10.98 -9.34 -0.68 -9.25 -16.19 15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.54 0.57 0.71 1.07 0.59 0.59 -6.02%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 CAGR
Date 26/02/19 26/02/18 24/02/17 29/02/16 25/02/15 25/11/13 23/11/12 -
Price 0.18 0.30 0.305 0.33 0.71 0.33 0.29 -
P/RPS 0.36 0.35 0.55 0.62 5.11 0.60 0.65 -9.01%
P/EPS -2.90 3.48 -10.69 -10.40 -177.71 -11.15 -5.60 -9.98%
EY -34.53 28.75 -9.36 -9.62 -0.56 -8.97 -17.86 11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.66 0.69 1.29 0.61 0.54 -2.53%

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