[SCNWOLF] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -42.09%
YoY- -88.12%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 36,134 40,882 41,519 35,540 42,644 9,720 29.99%
PBT -2,217 1,336 3,131 1,491 7,711 1,707 -
Tax -294 -373 -690 -671 -811 -143 15.48%
NP -2,511 963 2,441 820 6,900 1,564 -
-
NP to SH -2,392 975 2,441 820 6,900 1,564 -
-
Tax Rate - 27.92% 22.04% 45.00% 10.52% 8.38% -
Total Cost 38,645 39,919 39,078 34,720 35,744 8,156 36.45%
-
Net Worth 42,739 46,399 47,803 48,086 50,268 26,319 10.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 2,365 1,948 3,986 2,393 - -
Div Payout % - 242.57% 79.80% 486.21% 34.69% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 42,739 46,399 47,803 48,086 50,268 26,319 10.17%
NOSH 76,321 80,000 79,672 80,144 79,791 50,614 8.55%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -6.95% 2.36% 5.88% 2.31% 16.18% 16.09% -
ROE -5.60% 2.10% 5.11% 1.71% 13.73% 5.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 47.34 51.10 52.11 44.34 53.44 19.20 19.75%
EPS -3.13 1.22 3.06 1.02 8.65 3.09 -
DPS 0.00 3.00 2.45 5.00 3.00 0.00 -
NAPS 0.56 0.58 0.60 0.60 0.63 0.52 1.49%
Adjusted Per Share Value based on latest NOSH - 80,144
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.04 20.41 20.73 17.74 21.29 4.85 30.00%
EPS -1.19 0.49 1.22 0.41 3.45 0.78 -
DPS 0.00 1.18 0.97 1.99 1.20 0.00 -
NAPS 0.2134 0.2317 0.2387 0.2401 0.251 0.1314 10.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 0.34 0.445 0.35 0.43 0.42 0.00 -
P/RPS 0.72 0.87 0.67 0.97 0.79 0.00 -
P/EPS -10.85 36.51 11.42 42.03 4.86 0.00 -
EY -9.22 2.74 8.75 2.38 20.59 0.00 -
DY 0.00 6.74 6.99 11.63 7.14 0.00 -
P/NAPS 0.61 0.77 0.58 0.72 0.67 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 24/08/12 22/08/11 23/08/10 24/08/09 25/08/08 - -
Price 0.32 0.47 0.38 0.42 0.38 0.00 -
P/RPS 0.68 0.92 0.73 0.95 0.71 0.00 -
P/EPS -10.21 38.56 12.40 41.05 4.39 0.00 -
EY -9.79 2.59 8.06 2.44 22.76 0.00 -
DY 0.00 6.38 6.43 11.90 7.89 0.00 -
P/NAPS 0.57 0.81 0.63 0.70 0.60 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