[SCNWOLF] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -1035.48%
YoY- 78.27%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 34,633 42,282 45,441 32,104 47,353 55,467 68,867 -10.81%
PBT -10,915 -15,851 -2,500 -10,001 6,258 -1,829 1,184 -
Tax 32 -45 36 -1,338 176 -732 -1,014 -
NP -10,883 -15,896 -2,464 -11,339 6,434 -2,561 170 -
-
NP to SH -10,883 -13,821 -2,464 -11,339 6,434 -2,561 1,867 -
-
Tax Rate - - - - -2.81% - 85.64% -
Total Cost 45,516 58,178 47,905 43,443 40,919 58,028 68,697 -6.62%
-
Net Worth 53,667 64,796 59,125 35,690 46,759 38,483 41,641 4.31%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 53,667 64,796 59,125 35,690 46,759 38,483 41,641 4.31%
NOSH 198,767 196,433 167,063 105,752 96,209 96,209 87,534 14.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -31.42% -37.60% -5.42% -35.32% 13.59% -4.62% 0.25% -
ROE -20.28% -21.33% -4.17% -31.77% 13.76% -6.65% 4.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.42 21.53 31.51 30.58 49.62 57.65 79.38 -22.32%
EPS -5.48 -7.04 -1.71 -10.80 6.74 -2.66 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.33 0.41 0.34 0.49 0.40 0.48 -9.13%
Adjusted Per Share Value based on latest NOSH - 167,063
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.08 20.86 22.42 15.84 23.36 27.36 33.97 -10.82%
EPS -5.37 -6.82 -1.22 -5.59 3.17 -1.26 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2647 0.3196 0.2917 0.1761 0.2307 0.1898 0.2054 4.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.455 0.525 0.455 0.22 0.145 0.24 0.295 -
P/RPS 2.61 2.44 1.44 0.72 0.29 0.42 0.37 38.46%
P/EPS -8.31 -7.46 -26.63 -2.04 2.15 -9.02 13.71 -
EY -12.03 -13.41 -3.76 -49.10 46.50 -11.09 7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.59 1.11 0.65 0.30 0.60 0.61 18.50%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 28/11/17 -
Price 0.55 0.52 0.68 0.215 0.14 0.19 0.26 -
P/RPS 3.16 2.41 2.16 0.70 0.28 0.33 0.33 45.69%
P/EPS -10.05 -7.39 -39.80 -1.99 2.08 -7.14 12.08 -
EY -9.96 -13.54 -2.51 -50.24 48.16 -14.01 8.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.58 1.66 0.63 0.29 0.48 0.54 24.78%

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