[SCNWOLF] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 14.01%
YoY- 63.02%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19,652 12,846 12,577 12,610 10,235 8,114 9,824 11.71%
PBT 2,707 -413 -1,405 -357 -958 -617 82 74.86%
Tax -366 49 0 108 -14 0 0 -
NP 2,341 -364 -1,405 -249 -972 -617 82 70.84%
-
NP to SH 2,341 -364 -1,405 -362 -992 -559 64 77.75%
-
Tax Rate 13.52% - - - - - 0.00% -
Total Cost 17,311 13,210 13,982 12,859 11,207 8,731 9,742 9.62%
-
Net Worth 44,244 39,906 41,641 43,580 40,581 41,924 32,581 5.01%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 44,244 39,906 41,641 43,580 40,581 41,924 32,581 5.01%
NOSH 87,534 87,534 87,534 87,534 75,151 77,638 58,181 6.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.91% -2.83% -11.17% -1.97% -9.50% -7.60% 0.83% -
ROE 5.29% -0.91% -3.37% -0.83% -2.44% -1.33% 0.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.65 14.81 14.50 15.91 13.62 10.45 16.89 4.80%
EPS 2.70 -0.42 -1.62 -0.46 -1.32 -0.72 0.11 66.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.46 0.48 0.55 0.54 0.54 0.56 -1.48%
Adjusted Per Share Value based on latest NOSH - 87,534
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.68 6.33 6.20 6.21 5.04 4.00 4.84 11.71%
EPS 1.15 -0.18 -0.69 -0.18 -0.49 -0.28 0.03 79.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.1966 0.2052 0.2147 0.1999 0.2066 0.1605 5.01%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 -
Price 0.275 0.26 0.34 0.59 0.32 0.32 0.39 -
P/RPS 1.21 1.76 2.35 3.71 2.35 3.06 2.31 -9.81%
P/EPS 10.19 -61.97 -20.99 -129.14 -24.24 -44.44 354.55 -43.29%
EY 9.81 -1.61 -4.76 -0.77 -4.13 -2.25 0.28 76.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.71 1.07 0.59 0.59 0.70 -4.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/02/18 24/02/17 29/02/16 25/02/15 25/11/13 23/11/12 29/11/11 -
Price 0.30 0.305 0.33 0.71 0.33 0.29 0.35 -
P/RPS 1.32 2.06 2.28 4.46 2.42 2.77 2.07 -6.93%
P/EPS 11.12 -72.69 -20.38 -155.41 -25.00 -40.28 318.18 -41.49%
EY 8.99 -1.38 -4.91 -0.64 -4.00 -2.48 0.31 71.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.69 1.29 0.61 0.54 0.63 -1.04%

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