[SCNWOLF] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 42.16%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,102 28,849 32,352 30,438 29,583 29,620 0 -
PBT -1,527 -184 2,570 2,751 2,301 6,025 0 -
Tax 18 0 -159 -239 -235 -533 0 -
NP -1,509 -184 2,411 2,512 2,066 5,492 0 -
-
NP to SH -1,789 -134 2,411 2,512 2,066 5,492 0 -
-
Tax Rate - - 6.19% 8.69% 10.21% 8.85% - -
Total Cost 28,611 29,033 29,941 27,926 27,517 24,128 0 -
-
Net Worth 42,595 44,141 47,742 48,645 48,847 47,165 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 795 2,791 800 - - -
Div Payout % - - 33.00% 111.11% 38.76% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,595 44,141 47,742 48,645 48,847 47,165 0 -
NOSH 77,445 78,823 79,570 79,746 80,077 79,941 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.57% -0.64% 7.45% 8.25% 6.98% 18.54% 0.00% -
ROE -4.20% -0.30% 5.05% 5.16% 4.23% 11.64% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.99 36.60 40.66 38.17 36.94 37.05 0.00 -
EPS -2.31 -0.17 3.03 3.15 2.58 6.87 0.00 -
DPS 0.00 0.00 1.00 3.50 1.00 0.00 0.00 -
NAPS 0.55 0.56 0.60 0.61 0.61 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,361
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.50 14.37 16.12 15.17 14.74 14.76 0.00 -
EPS -0.89 -0.07 1.20 1.25 1.03 2.74 0.00 -
DPS 0.00 0.00 0.40 1.39 0.40 0.00 0.00 -
NAPS 0.2122 0.2199 0.2379 0.2424 0.2434 0.235 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.34 0.40 0.38 0.37 0.47 0.50 0.00 -
P/RPS 0.97 1.09 0.93 0.97 1.27 1.35 0.00 -
P/EPS -14.72 -235.29 12.54 11.75 18.22 7.28 0.00 -
EY -6.79 -0.42 7.97 8.51 5.49 13.74 0.00 -
DY 0.00 0.00 2.63 9.46 2.13 0.00 0.00 -
P/NAPS 0.62 0.71 0.63 0.61 0.77 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 21/02/11 22/02/10 23/02/09 25/02/08 - -
Price 0.33 0.38 0.41 0.32 0.50 0.48 0.00 -
P/RPS 0.94 1.04 1.01 0.84 1.35 1.30 0.00 -
P/EPS -14.29 -223.53 13.53 10.16 19.38 6.99 0.00 -
EY -7.00 -0.45 7.39 9.84 5.16 14.31 0.00 -
DY 0.00 0.00 2.44 10.94 2.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.68 0.52 0.82 0.81 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