[SWSCAP] QoQ Annualized Quarter Result on 28-Feb-2018 [#2]

Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- -191.05%
YoY- -201.42%
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 127,744 130,666 129,094 123,156 129,400 144,864 150,533 -10.35%
PBT -4,564 647 1,165 -930 4,440 11,462 3,913 -
Tax -472 -1,570 -597 -1,424 -1,672 -2,392 -434 5.74%
NP -5,036 -923 568 -2,354 2,768 9,070 3,478 -
-
NP to SH -5,244 -1,038 494 -2,422 2,660 8,555 2,322 -
-
Tax Rate - 242.66% 51.24% - 37.66% 20.87% 11.09% -
Total Cost 132,780 131,589 128,526 125,510 126,632 135,794 147,054 -6.57%
-
Net Worth 97,480 98,793 100,216 98,626 100,653 99,836 83,061 11.25%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 97,480 98,793 100,216 98,626 100,653 99,836 83,061 11.25%
NOSH 182,343 182,343 145,875 145,875 145,875 145,875 145,875 16.02%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin -3.94% -0.71% 0.44% -1.91% 2.14% 6.26% 2.31% -
ROE -5.38% -1.05% 0.49% -2.46% 2.64% 8.57% 2.80% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 70.06 71.66 88.50 84.43 88.71 99.31 103.19 -22.73%
EPS -2.88 -0.57 0.33 -1.66 1.84 5.86 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5346 0.5418 0.687 0.6761 0.69 0.6844 0.5694 -4.11%
Adjusted Per Share Value based on latest NOSH - 145,875
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 42.26 43.23 42.71 40.74 42.81 47.92 49.80 -10.35%
EPS -1.73 -0.34 0.16 -0.80 0.88 2.83 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3268 0.3315 0.3263 0.333 0.3303 0.2748 11.24%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.715 0.79 0.98 1.22 1.15 1.06 1.15 -
P/RPS 1.02 1.10 1.11 1.45 1.30 1.07 1.11 -5.47%
P/EPS -24.86 -138.78 289.00 -73.48 63.07 18.07 72.23 -
EY -4.02 -0.72 0.35 -1.36 1.59 5.53 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.46 1.43 1.80 1.67 1.55 2.02 -23.91%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/01/19 30/10/18 30/07/18 25/04/18 23/01/18 31/10/17 28/07/17 -
Price 0.635 0.61 0.79 1.15 1.25 1.26 1.13 -
P/RPS 0.91 0.85 0.89 1.36 1.41 1.27 1.10 -11.86%
P/EPS -22.08 -107.16 232.97 -69.26 68.55 21.48 70.97 -
EY -4.53 -0.93 0.43 -1.44 1.46 4.65 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.15 1.70 1.81 1.84 1.98 -28.76%

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