[SCNWOLF] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 59.96%
YoY- 62.29%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 48,468 49,158 44,799 38,050 36,134 40,882 41,519 2.98%
PBT -5,049 -903 -1,953 -352 -2,217 1,336 3,131 -
Tax 1,933 -319 -96 -215 -294 -373 -690 -
NP -3,116 -1,222 -2,049 -567 -2,511 963 2,441 -
-
NP to SH -3,154 -1,827 -2,398 -902 -2,392 975 2,441 -
-
Tax Rate - - - - - 27.92% 22.04% -
Total Cost 51,584 50,380 46,848 38,617 38,645 39,919 39,078 5.42%
-
Net Worth 43,376 39,092 39,288 41,937 42,739 46,399 47,803 -1.83%
Dividend
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 2,365 1,948 -
Div Payout % - - - - - 242.57% 79.80% -
Equity
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 43,376 39,092 39,288 41,937 42,739 46,399 47,803 -1.83%
NOSH 87,534 75,178 75,555 76,250 76,321 80,000 79,672 1.80%
Ratio Analysis
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.43% -2.49% -4.57% -1.49% -6.95% 2.36% 5.88% -
ROE -7.27% -4.67% -6.10% -2.15% -5.60% 2.10% 5.11% -
Per Share
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.87 65.39 59.29 49.90 47.34 51.10 52.11 1.33%
EPS -3.64 -2.43 -3.17 -1.18 -3.13 1.22 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.45 -
NAPS 0.50 0.52 0.52 0.55 0.56 0.58 0.60 -3.41%
Adjusted Per Share Value based on latest NOSH - 76,250
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.20 24.54 22.37 19.00 18.04 20.41 20.73 2.98%
EPS -1.57 -0.91 -1.20 -0.45 -1.19 0.49 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 1.18 0.97 -
NAPS 0.2166 0.1952 0.1962 0.2094 0.2134 0.2317 0.2387 -1.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/15 30/09/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.32 0.615 0.485 0.315 0.34 0.445 0.35 -
P/RPS 0.57 0.94 0.82 0.63 0.72 0.87 0.67 -3.02%
P/EPS -8.80 -25.31 -15.28 -26.63 -10.85 36.51 11.42 -
EY -11.36 -3.95 -6.54 -3.76 -9.22 2.74 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 6.74 6.99 -
P/NAPS 0.64 1.18 0.93 0.57 0.61 0.77 0.58 1.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/11/15 27/11/14 29/08/14 26/08/13 24/08/12 22/08/11 23/08/10 -
Price 0.33 0.59 0.55 0.31 0.32 0.47 0.38 -
P/RPS 0.59 0.90 0.93 0.62 0.68 0.92 0.73 -3.97%
P/EPS -9.08 -24.28 -17.33 -26.21 -10.21 38.56 12.40 -
EY -11.02 -4.12 -5.77 -3.82 -9.79 2.59 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 6.38 6.43 -
P/NAPS 0.66 1.13 1.06 0.56 0.57 0.81 0.63 0.88%

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