[SCNWOLF] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -79.73%
YoY- -470.72%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 16,773 20,580 16,150 21,363 19,492 23,971 37,492 -12.54%
PBT -4,424 -2,500 -6,915 -1,158 4,168 -3,012 4,421 -
Tax 0 49 15 -51 26 22 -680 -
NP -4,424 -2,451 -6,900 -1,209 4,194 -2,990 3,741 -
-
NP to SH -4,424 -2,451 -6,900 -1,209 4,194 -2,990 3,741 -
-
Tax Rate - - - - -0.62% - 15.38% -
Total Cost 21,197 23,031 23,050 22,572 15,298 26,961 33,751 -7.45%
-
Net Worth 54,045 65,373 44,391 35,690 40,079 37,521 44,244 3.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 54,045 65,373 44,391 35,690 40,079 37,521 44,244 3.38%
NOSH 200,169 198,767 174,334 105,752 96,209 96,209 87,534 14.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -26.38% -11.91% -42.72% -5.66% 21.52% -12.47% 9.98% -
ROE -8.19% -3.75% -15.54% -3.39% 10.46% -7.97% 8.46% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.38 10.39 12.37 20.35 20.43 24.92 43.22 -23.91%
EPS -2.21 -1.24 -4.15 -1.15 4.39 -3.11 4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.33 0.34 0.34 0.42 0.39 0.51 -10.05%
Adjusted Per Share Value based on latest NOSH - 174,334
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 8.38 10.28 8.06 10.67 9.73 11.97 18.72 -12.53%
EPS -2.21 -1.22 -3.45 -0.60 2.09 -1.49 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.3265 0.2217 0.1782 0.2001 0.1874 0.2209 3.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.50 0.50 0.63 0.23 0.22 0.155 0.275 -
P/RPS 5.97 4.81 5.09 1.13 1.08 0.62 0.64 45.06%
P/EPS -22.62 -40.41 -11.92 -19.97 5.01 -4.99 6.38 -
EY -4.42 -2.47 -8.39 -5.01 19.98 -20.05 15.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.52 1.85 0.68 0.52 0.40 0.54 22.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 22/02/21 21/02/20 26/02/19 26/02/18 -
Price 0.44 0.52 0.545 0.24 0.19 0.18 0.30 -
P/RPS 5.25 5.01 4.41 1.18 0.93 0.72 0.69 40.22%
P/EPS -19.91 -42.03 -10.31 -20.84 4.32 -5.79 6.96 -
EY -5.02 -2.38 -9.70 -4.80 23.13 -17.27 14.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.58 1.60 0.71 0.45 0.46 0.59 18.44%

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