[SCNWOLF] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -25.12%
YoY- 88.43%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 36,755 36,947 41,691 39,342 36,951 42,251 31,246 2.74%
PBT -1,889 -857 1,889 3,159 2,122 8,121 6,143 -
Tax -41 -297 -412 -651 -791 -806 -725 -38.01%
NP -1,930 -1,154 1,477 2,508 1,331 7,315 5,418 -
-
NP to SH -2,192 -928 1,477 2,508 1,331 7,315 5,418 -
-
Tax Rate - - 21.81% 20.61% 37.28% 9.92% 11.80% -
Total Cost 38,685 38,101 40,214 36,834 35,620 34,936 25,828 6.95%
-
Net Worth 42,357 42,569 45,810 46,975 47,306 45,127 208,250 -23.29%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 2,369 3,980 2,405 - - -
Div Payout % - - 160.43% 158.73% 180.72% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,357 42,569 45,810 46,975 47,306 45,127 208,250 -23.29%
NOSH 75,637 76,016 78,983 79,619 80,180 72,786 43,658 9.58%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -5.25% -3.12% 3.54% 6.37% 3.60% 17.31% 17.34% -
ROE -5.18% -2.18% 3.22% 5.34% 2.81% 16.21% 2.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.59 48.60 52.78 49.41 46.08 58.05 71.57 -6.24%
EPS -2.98 -1.22 1.87 3.15 1.66 10.05 12.41 -
DPS 0.00 0.00 3.00 5.00 3.00 0.00 0.00 -
NAPS 0.56 0.56 0.58 0.59 0.59 0.62 4.77 -30.00%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.11 18.20 20.54 19.38 18.21 20.82 15.40 2.73%
EPS -1.08 -0.46 0.73 1.24 0.66 3.60 2.67 -
DPS 0.00 0.00 1.17 1.96 1.19 0.00 0.00 -
NAPS 0.2087 0.2097 0.2257 0.2314 0.2331 0.2223 1.0261 -23.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 0.345 0.34 0.45 0.36 0.35 0.46 0.00 -
P/RPS 0.71 0.70 0.85 0.73 0.76 0.79 0.00 -
P/EPS -11.90 -27.85 24.06 11.43 21.08 4.58 0.00 -
EY -8.40 -3.59 4.16 8.75 4.74 21.85 0.00 -
DY 0.00 0.00 6.67 13.89 8.57 0.00 0.00 -
P/NAPS 0.62 0.61 0.78 0.61 0.59 0.74 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 30/05/11 24/05/10 25/05/09 26/05/08 - -
Price 0.29 0.32 0.44 0.33 0.46 0.41 0.00 -
P/RPS 0.60 0.66 0.83 0.67 1.00 0.71 0.00 -
P/EPS -10.01 -26.21 23.53 10.48 27.71 4.08 0.00 -
EY -9.99 -3.81 4.25 9.55 3.61 24.51 0.00 -
DY 0.00 0.00 6.82 15.15 6.52 0.00 0.00 -
P/NAPS 0.52 0.57 0.76 0.56 0.78 0.66 0.00 -

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