[SCNWOLF] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 7,732 9,649 6,584 9,951 9,493 10,841 17,840 -13.00% YoY % -19.87% 46.55% -33.84% 4.82% -12.43% -39.23% - Horiz. % 43.34% 54.09% 36.91% 55.78% 53.21% 60.77% 100.00%
PBT -3,600 -2,677 -3,843 -1,607 10,354 -1,696 1,714 - YoY % -34.48% 30.34% -139.14% -115.52% 710.50% -198.95% - Horiz. % -210.04% -156.18% -224.21% -93.76% 604.08% -98.95% 100.00%
Tax 0 16 4 15 15 0 -314 - YoY % 0.00% 300.00% -73.33% 0.00% 0.00% 0.00% - Horiz. % -0.00% -5.10% -1.27% -4.78% -4.78% -0.00% 100.00%
NP -3,600 -2,661 -3,839 -1,592 10,369 -1,696 1,400 - YoY % -35.29% 30.69% -141.14% -115.35% 711.38% -221.14% - Horiz. % -257.14% -190.07% -274.21% -113.71% 740.64% -121.14% 100.00%
NP to SH -3,600 -2,661 -3,839 -1,592 10,369 -1,696 1,400 - YoY % -35.29% 30.69% -141.14% -115.35% 711.38% -221.14% - Horiz. % -257.14% -190.07% -274.21% -113.71% 740.64% -121.14% 100.00%
Tax Rate - % - % - % - % -0.14 % - % 18.32 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% -0.76% 0.00% 100.00%
Total Cost 11,332 12,310 10,423 11,543 -876 12,537 16,440 -6.01% YoY % -7.94% 18.10% -9.70% 1,417.69% -106.99% -23.74% - Horiz. % 68.93% 74.88% 63.40% 70.21% -5.33% 76.26% 100.00%
Net Worth 53,667 64,796 59,125 35,690 46,759 38,483 41,641 4.32% YoY % -17.18% 9.59% 65.66% -23.67% 21.51% -7.58% - Horiz. % 128.88% 155.61% 141.99% 85.71% 112.29% 92.42% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 4.32% YoY % -17.18% 9.59% 65.66% -23.67% 21.51% -7.58% - Horiz. % 128.88% 155.61% 141.99% 85.71% 112.29% 92.42% 100.00%
NOSH 198,767 196,353 144,208 104,971 95,428 96,209 86,753 14.81% YoY % 1.23% 36.16% 37.38% 10.00% -0.81% 10.90% - Horiz. % 229.12% 226.34% 166.23% 121.00% 110.00% 110.90% 100.00%
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 -46.56 % -27.58 % -58.31 % -16.00 % 109.23 % -15.64 % 7.85 % - YoY % -68.82% 52.70% -264.44% -114.65% 798.40% -299.24% - Horiz. % -593.12% -351.34% -742.80% -203.82% 1,391.46% -199.24% 100.00%
ROE -6.71 % -4.11 % -6.49 % -4.46 % 22.18 % -4.41 % 3.36 % - YoY % -63.26% 36.67% -45.52% -120.11% 602.95% -231.25% - Horiz. % -199.70% -122.32% -193.15% -132.74% 660.12% -131.25% 100.00%
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 3.89 4.91 4.57 9.48 9.95 11.27 20.56 -24.22% YoY % -20.77% 7.44% -51.79% -4.72% -11.71% -45.18% - Horiz. % 18.92% 23.88% 22.23% 46.11% 48.39% 54.82% 100.00%
EPS -1.81 -1.36 -2.66 -1.52 10.87 -1.76 1.61 - YoY % -33.09% 48.87% -75.00% -113.98% 717.61% -209.32% - Horiz. % -112.42% -84.47% -165.22% -94.41% 675.16% -109.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2700 0.3300 0.4100 0.3400 0.4900 0.4000 0.4800 -9.14% YoY % -18.18% -19.51% 20.59% -30.61% 22.50% -16.67% - Horiz. % 56.25% 68.75% 85.42% 70.83% 102.08% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,249 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.86 4.82 3.29 4.97 4.74 5.41 8.91 -13.01% YoY % -19.92% 46.50% -33.80% 4.85% -12.38% -39.28% - Horiz. % 43.32% 54.10% 36.92% 55.78% 53.20% 60.72% 100.00%
EPS -1.80 -1.33 -1.92 -0.80 5.18 -0.85 0.70 - YoY % -35.34% 30.73% -140.00% -115.44% 709.41% -221.43% - Horiz. % -257.14% -190.00% -274.29% -114.29% 740.00% -121.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2680 0.3236 0.2953 0.1782 0.2335 0.1922 0.2079 4.32% YoY % -17.18% 9.58% 65.71% -23.68% 21.49% -7.55% - Horiz. % 128.91% 155.65% 142.04% 85.71% 112.31% 92.45% 100.00%
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 0.4550 0.5250 0.4550 0.2200 0.1450 0.2400 0.2950 -
P/RPS 11.70 10.68 9.97 2.32 1.46 2.13 1.43 41.93% YoY % 9.55% 7.12% 329.74% 58.90% -31.46% 48.95% - Horiz. % 818.18% 746.85% 697.20% 162.24% 102.10% 148.95% 100.00%
P/EPS -25.12 -38.74 -17.09 -14.51 1.33 -13.61 18.28 - YoY % 35.16% -126.68% -17.78% -1,190.98% 109.77% -174.45% - Horiz. % -137.42% -211.93% -93.49% -79.38% 7.28% -74.45% 100.00%
EY -3.98 -2.58 -5.85 -6.89 74.94 -7.35 5.47 - YoY % -54.26% 55.90% 15.09% -109.19% 1,119.59% -234.37% - Horiz. % -72.76% -47.17% -106.95% -125.96% 1,370.02% -134.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.69 1.59 1.11 0.65 0.30 0.60 0.61 18.50% YoY % 6.29% 43.24% 70.77% 116.67% -50.00% -1.64% - Horiz. % 277.05% 260.66% 181.97% 106.56% 49.18% 98.36% 100.00%
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 0.5500 0.5200 0.6800 0.2150 0.1400 0.1900 0.2600 -
P/RPS 14.14 10.58 14.89 2.27 1.41 1.69 1.26 49.60% YoY % 33.65% -28.95% 555.95% 60.99% -16.57% 34.13% - Horiz. % 1,122.22% 839.68% 1,181.75% 180.16% 111.90% 134.13% 100.00%
P/EPS -30.37 -38.37 -25.54 -14.18 1.29 -10.78 16.11 - YoY % 20.85% -50.23% -80.11% -1,199.22% 111.97% -166.91% - Horiz. % -188.52% -238.18% -158.54% -88.02% 8.01% -66.91% 100.00%
EY -3.29 -2.61 -3.91 -7.05 77.61 -9.28 6.21 - YoY % -26.05% 33.25% 44.54% -109.08% 936.31% -249.44% - Horiz. % -52.98% -42.03% -62.96% -113.53% 1,249.76% -149.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.04 1.58 1.66 0.63 0.29 0.48 0.54 24.78% YoY % 29.11% -4.82% 163.49% 117.24% -39.58% -11.11% - Horiz. % 377.78% 292.59% 307.41% 116.67% 53.70% 88.89% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Scanwolf 1st QTR 30092022.pdf 
