[SCNWOLF] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[SCNWOLF] SCANWOLF CORPORATION BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -75.86%
YoY- 125.06%
Quarter Report
Latest QR
Upcoming QR
SCNWOLF's Result
SCNWOLF's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 43,647 43,595 33,517 44,222 48,945 75,673 54,446 -3.61%
PBT -12,602 -6,021 -3,366 1,388 -5,852 4,304 -1,281 46.35%
Tax -23 113 -1,415 165 -344 -1,429 -635 -42.46%
NP -12,625 -5,908 -4,781 1,553 -6,196 2,875 -1,916 36.90%
-
NP to SH -10,550 -5,908 -4,781 1,553 -6,196 4,572 -1,916 32.86%
-
Tax Rate - - - -11.89% - 33.20% - -
Total Cost 56,272 49,503 38,298 42,669 55,141 72,798 56,362 -0.02%
-
Net Worth 65,373 44,391 35,690 40,079 37,521 44,244 39,906 8.57%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 65,373 44,391 35,690 40,079 37,521 44,244 39,906 8.57%
NOSH 198,767 174,334 105,752 96,209 96,209 87,534 86,753 14.81%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -28.93% -13.55% -14.26% 3.51% -12.66% 3.80% -3.52% -
ROE -16.14% -13.31% -13.40% 3.87% -16.51% 10.33% -4.80% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 22.03 33.39 31.93 46.34 50.87 87.23 62.76 -16.00%
EPS -5.33 -4.52 -4.55 1.63 -6.44 5.27 -2.21 15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.42 0.39 0.51 0.46 -5.38%
Adjusted Per Share Value based on latest NOSH - 96,209
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 21.51 21.48 16.51 21.79 24.12 37.28 26.83 -3.61%
EPS -5.20 -2.91 -2.36 0.77 -3.05 2.25 -0.94 32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3221 0.2187 0.1758 0.1975 0.1849 0.218 0.1966 8.57%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.50 0.63 0.23 0.22 0.155 0.275 0.26 -
P/RPS 2.27 1.89 0.72 0.47 0.30 0.32 0.41 32.98%
P/EPS -9.39 -13.92 -5.05 13.52 -2.41 5.22 -11.77 -3.69%
EY -10.65 -7.18 -19.80 7.40 -41.55 19.16 -8.49 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.85 0.68 0.52 0.40 0.54 0.57 17.75%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 22/02/21 21/02/20 26/02/19 26/02/18 24/02/17 -
Price 0.52 0.545 0.24 0.19 0.18 0.30 0.305 -
P/RPS 2.36 1.63 0.75 0.41 0.35 0.34 0.49 29.93%
P/EPS -9.76 -12.04 -5.27 11.68 -2.79 5.69 -13.81 -5.61%
EY -10.24 -8.30 -18.98 8.57 -35.78 17.57 -7.24 5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.60 0.71 0.45 0.46 0.59 0.66 15.65%

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