[SWSCAP] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -1139.08%
YoY- 25.68%
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 96,768 144,917 148,865 141,680 142,636 137,655 140,021 -21.81%
PBT 1,692 -3,132 -2,360 -4,630 -96 -4,371 -5,748 -
Tax 0 0 0 0 0 16 0 -
NP 1,692 -3,132 -2,360 -4,630 -96 -4,355 -5,748 -
-
NP to SH 1,480 -2,696 -1,996 -4,312 -348 -4,413 -5,637 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 95,076 148,049 151,225 146,310 142,732 142,010 145,769 -24.77%
-
Net Worth 56,775 55,945 57,241 56,677 57,792 58,823 56,457 0.37%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 56,775 55,945 57,241 56,677 57,792 58,823 56,457 0.37%
NOSH 127,586 126,572 126,864 126,823 124,285 126,446 126,586 0.52%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.75% -2.16% -1.59% -3.27% -0.07% -3.16% -4.11% -
ROE 2.61% -4.82% -3.49% -7.61% -0.60% -7.50% -9.99% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 75.85 114.49 117.34 111.71 114.76 108.86 110.61 -22.21%
EPS 1.16 -2.13 -1.57 -3.40 -0.28 -3.49 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.442 0.4512 0.4469 0.465 0.4652 0.446 -0.14%
Adjusted Per Share Value based on latest NOSH - 126,158
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 32.01 47.94 49.25 46.87 47.19 45.54 46.32 -21.81%
EPS 0.49 -0.89 -0.66 -1.43 -0.12 -1.46 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1851 0.1894 0.1875 0.1912 0.1946 0.1868 0.35%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.21 0.25 0.22 0.27 0.16 0.16 0.13 -
P/RPS 0.28 0.22 0.19 0.24 0.14 0.15 0.12 75.83%
P/EPS 18.10 -11.74 -13.98 -7.94 -57.14 -4.58 -2.92 -
EY 5.52 -8.52 -7.15 -12.59 -1.75 -21.81 -34.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.49 0.60 0.34 0.34 0.29 37.93%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 26/07/10 14/04/10 28/01/10 28/10/09 21/07/09 -
Price 0.19 0.22 0.22 0.27 0.19 0.14 0.13 -
P/RPS 0.25 0.19 0.19 0.24 0.17 0.13 0.12 63.04%
P/EPS 16.38 -10.33 -13.98 -7.94 -67.86 -4.01 -2.92 -
EY 6.11 -9.68 -7.15 -12.59 -1.47 -24.93 -34.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.49 0.60 0.41 0.30 0.29 29.99%

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