[SCNWOLF] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 143.65%
YoY- 212.96%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,693 12,286 11,149 9,731 8,955 11,110 10,680 4.05%
PBT 614 892 -854 467 -238 1,107 759 -3.33%
Tax 0 209 -9 18 0 -33 -13 -
NP 614 1,101 -863 485 -238 1,074 746 -3.06%
-
NP to SH 614 1,176 -979 244 -216 1,074 746 -3.06%
-
Tax Rate 0.00% -23.43% - -3.85% - 2.98% 1.71% -
Total Cost 13,079 11,185 12,012 9,246 9,193 10,036 9,934 4.49%
-
Net Worth 42,508 48,581 39,913 41,937 43,199 47,382 48,410 -2.05%
Dividend
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 42,508 48,581 39,913 41,937 43,199 47,382 48,410 -2.05%
NOSH 87,534 87,534 75,307 76,250 77,142 78,970 79,361 1.58%
Ratio Analysis
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.48% 8.96% -7.74% 4.98% -2.66% 9.67% 6.99% -
ROE 1.44% 2.42% -2.45% 0.58% -0.50% 2.27% 1.54% -
Per Share
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.78 14.16 14.80 12.76 11.61 14.07 13.46 2.57%
EPS 0.71 1.42 -1.30 0.32 -0.28 1.36 0.94 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.56 0.53 0.55 0.56 0.60 0.61 -3.44%
Adjusted Per Share Value based on latest NOSH - 76,250
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.75 6.06 5.50 4.80 4.42 5.48 5.27 4.03%
EPS 0.30 0.58 -0.48 0.12 -0.11 0.53 0.37 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2097 0.2397 0.1969 0.2069 0.2131 0.2337 0.2388 -2.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.315 0.70 0.31 0.34 0.40 0.38 0.37 -
P/RPS 2.00 4.94 2.09 2.66 3.45 2.70 2.75 -4.96%
P/EPS 44.51 51.64 -23.85 106.25 -142.86 27.94 39.36 1.98%
EY 2.25 1.94 -4.19 0.94 -0.70 3.58 2.54 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.25 0.58 0.62 0.71 0.63 0.61 0.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/05/16 27/05/15 24/02/14 22/02/13 27/02/12 21/02/11 22/02/10 -
Price 0.315 0.67 0.335 0.33 0.38 0.41 0.32 -
P/RPS 2.00 4.73 2.26 2.59 3.27 2.91 2.38 -2.74%
P/EPS 44.51 49.43 -25.77 103.13 -135.71 30.15 34.04 4.38%
EY 2.25 2.02 -3.88 0.97 -0.74 3.32 2.94 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.20 0.63 0.60 0.68 0.68 0.52 3.37%

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