[SCNWOLF] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 75.1%
YoY- -29.9%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,235 8,114 9,824 10,363 11,056 10,349 9,362 1.49%
PBT -958 -617 82 938 1,440 790 1,977 -
Tax -14 0 0 -87 -226 -75 -178 -34.51%
NP -972 -617 82 851 1,214 715 1,799 -
-
NP to SH -992 -559 64 851 1,214 715 1,799 -
-
Tax Rate - - 0.00% 9.28% 15.69% 9.49% 9.00% -
Total Cost 11,207 8,731 9,742 9,512 9,842 9,634 7,563 6.76%
-
Net Worth 40,581 41,924 32,581 46,924 47,921 49,005 45,574 -1.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 795 1,198 803 - -
Div Payout % - - - 93.46% 98.68% 112.36% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 40,581 41,924 32,581 46,924 47,921 49,005 45,574 -1.91%
NOSH 75,151 77,638 58,181 79,532 79,868 80,337 79,955 -1.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -9.50% -7.60% 0.83% 8.21% 10.98% 6.91% 19.22% -
ROE -2.44% -1.33% 0.20% 1.81% 2.53% 1.46% 3.95% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.62 10.45 16.89 13.03 13.84 12.88 11.71 2.54%
EPS -1.32 -0.72 0.11 1.07 1.52 0.89 2.25 -
DPS 0.00 0.00 0.00 1.00 1.50 1.00 0.00 -
NAPS 0.54 0.54 0.56 0.59 0.60 0.61 0.57 -0.89%
Adjusted Per Share Value based on latest NOSH - 79,532
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.04 4.00 4.84 5.11 5.45 5.10 4.61 1.49%
EPS -0.49 -0.28 0.03 0.42 0.60 0.35 0.89 -
DPS 0.00 0.00 0.00 0.39 0.59 0.40 0.00 -
NAPS 0.1999 0.2066 0.1605 0.2312 0.2361 0.2415 0.2245 -1.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.32 0.32 0.39 0.38 0.40 0.40 0.57 -
P/RPS 2.35 3.06 2.31 2.92 2.89 3.11 4.87 -11.42%
P/EPS -24.24 -44.44 354.55 35.51 26.32 44.94 25.33 -
EY -4.13 -2.25 0.28 2.82 3.80 2.23 3.95 -
DY 0.00 0.00 0.00 2.63 3.75 2.50 0.00 -
P/NAPS 0.59 0.59 0.70 0.64 0.67 0.66 1.00 -8.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 23/11/12 29/11/11 22/11/10 23/11/09 12/12/08 19/11/07 -
Price 0.33 0.29 0.35 0.41 0.33 0.34 0.54 -
P/RPS 2.42 2.77 2.07 3.15 2.38 2.64 4.61 -10.17%
P/EPS -25.00 -40.28 318.18 38.32 21.71 38.20 24.00 -
EY -4.00 -2.48 0.31 2.61 4.61 2.62 4.17 -
DY 0.00 0.00 0.00 2.44 4.55 2.94 0.00 -
P/NAPS 0.61 0.54 0.63 0.69 0.55 0.56 0.95 -7.11%

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