[SCNWOLF] YoY Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock

[SCNWOLF] SCANWOLF CORPORATION BHD

Announcement Date

13-Sep-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- 55.35%

YoY- -134.89%

Quarter Report

SCNWOLF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	32,801	36,550	39,217	48,808	31,646	48,701	62,466	-10.17%
YoY %	-10.26%	-6.80%	-19.65%	54.23%	-35.02%	-22.04%	-	-
Horiz. %	52.51%	58.51%	62.78%	78.14%	50.66%	77.96%	100.00%	-
PBT	-6,641	-9,992	-17,017	-264	1,960	-5,792	1,581	-
YoY %	33.54%	41.28%	-6,345.83%	-113.47%	133.84%	-466.35%	-	-
Horiz. %	-420.05%	-632.01%	-1,076.34%	-16.70%	123.97%	-366.35%	100.00%	-
Tax	0	48	-57	47	-1,338	161	-1,046	-
YoY %	0.00%	184.21%	-221.28%	103.51%	-931.06%	115.39%	-	-
Horiz. %	0.00%	-4.59%	5.45%	-4.49%	127.92%	-15.39%	100.00%	-
NP	-6,641	-9,944	-17,074	-217	622	-5,631	535	-
YoY %	33.22%	41.76%	-7,768.20%	-134.89%	111.05%	-1,152.52%	-	-
Horiz. %	-1,241.31%	-1,858.69%	-3,191.40%	-40.56%	116.26%	-1,052.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,641	-9,944	-14,999	-217	622	-5,631	535	-
YoY %	33.22%	33.70%	-6,811.98%	-134.89%	111.05%	-1,152.52%	-	-
Horiz. %	-1,241.31%	-1,858.69%	-2,803.55%	-40.56%	116.26%	-1,052.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	68.27%	-	66.16%	-
YoY %	-	-	-	-	0.00%	-	-	-
Horiz. %	-	-	-	-	103.19%	-	100.00%	-
Total Cost	39,442	46,494	56,291	49,025	31,024	54,332	61,931	-7.23%
YoY %	-15.17%	-17.40%	14.82%	58.02%	-42.90%	-12.27%	-	-
Horiz. %	63.69%	75.07%	90.89%	79.16%	50.09%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,046	57,642	76,473	36,739	37,789	36,262	45,600	-0.57%
YoY %	-23.59%	-24.62%	108.15%	-2.78%	4.21%	-20.48%	-	-
Horiz. %	96.59%	126.41%	167.70%	80.57%	82.87%	79.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	44,046	57,642	76,473	36,739	37,789	36,262	45,600	-0.57%
YoY %	-23.59%	-24.62%	108.15%	-2.78%	4.21%	-20.48%	-	-
Horiz. %	96.59%	126.41%	167.70%	80.57%	82.87%	79.52%	100.00%	-
NOSH	200,289	198,767	196,081	105,752	105,752	96,209	96,209	12.98%
YoY %	0.77%	1.37%	85.42%	0.00%	9.92%	0.00%	-	-
Horiz. %	208.18%	206.60%	203.81%	109.92%	109.92%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	-20.25%	-27.21%	-43.54%	-0.44%	1.97%	-11.56%	0.86%	-
YoY %	25.58%	37.51%	-9,795.45%	-122.34%	117.04%	-1,444.19%	-	-
Horiz. %	-2,354.65%	-3,163.95%	-5,062.79%	-51.16%	229.07%	-1,344.19%	100.00%	-
ROE	-15.08%	-17.25%	-19.61%	-0.59%	1.65%	-15.53%	1.17%	-
YoY %	12.58%	12.03%	-3,223.73%	-135.76%	110.62%	-1,427.35%	-	-
Horiz. %	-1,288.89%	-1,474.36%	-1,676.07%	-50.43%	141.03%	-1,327.35%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	16.38	18.39	20.00	46.50	30.15	51.03	65.75	-20.65%
YoY %	-10.93%	-8.05%	-56.99%	54.23%	-40.92%	-22.39%	-	-
Horiz. %	24.91%	27.97%	30.42%	70.72%	45.86%	77.61%	100.00%	-
EPS	-3.42	-5.02	-9.91	0.21	0.59	-5.90	0.60	-
YoY %	31.87%	49.34%	-4,819.05%	-64.41%	110.00%	-1,083.33%	-	-
Horiz. %	-570.00%	-836.67%	-1,651.67%	35.00%	98.33%	-983.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.22	0.29	0.39	0.35	0.36	0.38	0.48	-12.18%
YoY %	-24.14%	-25.64%	11.43%	-2.78%	-5.26%	-20.83%	-	-
Horiz. %	45.83%	60.42%	81.25%	72.92%	75.00%	79.17%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 105,752
RPS	16.18	18.03	19.35	24.08	15.61	24.02	30.82	-10.17%
YoY %	-10.26%	-6.82%	-19.64%	54.26%	-35.01%	-22.06%	-	-
Horiz. %	52.50%	58.50%	62.78%	78.13%	50.65%	77.94%	100.00%	-
EPS	-3.28	-4.91	-7.40	-0.11	0.31	-2.78	0.26	-
YoY %	33.20%	33.65%	-6,627.27%	-135.48%	111.15%	-1,169.23%	-	-
Horiz. %	-1,261.54%	-1,888.46%	-2,846.15%	-42.31%	119.23%	-1,069.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2173	0.2844	0.3772	0.1812	0.1864	0.1789	0.225	-0.57%
YoY %	-23.59%	-24.60%	108.17%	-2.79%	4.19%	-20.49%	-	-
Horiz. %	96.58%	126.40%	167.64%	80.53%	82.84%	79.51%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.52	0.44	0.69	0.285	0.22	0.145	0.25	-
P/RPS	3.17	2.39	3.45	0.61	0.73	0.28	0.38	42.36%
YoY %	32.64%	-30.72%	465.57%	-16.44%	160.71%	-26.32%	-	-
Horiz. %	834.21%	628.95%	907.89%	160.53%	192.11%	73.68%	100.00%	-
P/EPS	-15.68	-8.80	-9.02	-137.87	37.13	-2.46	44.39	-
YoY %	-78.18%	2.44%	93.46%	-471.32%	1,609.35%	-105.54%	-	-
Horiz. %	-35.32%	-19.82%	-20.32%	-310.59%	83.64%	-5.54%	100.00%	-
EY	-6.38	-11.37	-11.09	-0.73	2.69	-40.70	2.25	-
YoY %	43.89%	-2.52%	-1,419.18%	-127.14%	106.61%	-1,908.89%	-	-
Horiz. %	-283.56%	-505.33%	-492.89%	-32.44%	119.56%	-1,808.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.36	1.52	1.77	0.81	0.61	0.38	0.52	28.64%
YoY %	55.26%	-14.12%	118.52%	32.79%	60.53%	-26.92%	-	-
Horiz. %	453.85%	292.31%	340.38%	155.77%	117.31%	73.08%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	29/08/23	29/08/22	13/09/21	28/08/20	30/08/19	30/08/18	-
Price	0.49	0.45	0.615	0.475	0.25	0.145	0.245	-
P/RPS	2.99	2.45	3.07	1.02	0.83	0.28	0.37	41.61%
YoY %	22.04%	-20.20%	200.98%	22.89%	196.43%	-24.32%	-	-
Horiz. %	808.11%	662.16%	829.73%	275.68%	224.32%	75.68%	100.00%	-
P/EPS	-14.77	-8.99	-8.04	-229.78	42.19	-2.46	43.51	-
YoY %	-64.29%	-11.82%	96.50%	-644.63%	1,815.04%	-105.65%	-	-
Horiz. %	-33.95%	-20.66%	-18.48%	-528.11%	96.97%	-5.65%	100.00%	-
EY	-6.77	-11.12	-12.44	-0.44	2.37	-40.70	2.30	-
YoY %	39.12%	10.61%	-2,727.27%	-118.57%	105.82%	-1,869.57%	-	-
Horiz. %	-294.35%	-483.48%	-540.87%	-19.13%	103.04%	-1,769.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.23	1.55	1.58	1.36	0.69	0.38	0.51	27.84%
YoY %	43.87%	-1.90%	16.18%	97.10%	81.58%	-25.49%	-	-
Horiz. %	437.25%	303.92%	309.80%	266.67%	135.29%	74.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos