[SWSCAP] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -99.53%
YoY- -289.15%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 139,527 131,684 126,810 133,172 135,885 137,738 146,016 -2.97%
PBT -8,706 -9,868 -10,138 -5,556 -2,126 -2,629 -6,268 24.36%
Tax 1,005 -10 -16 -164 -335 -256 -166 -
NP -7,701 -9,878 -10,154 -5,720 -2,461 -2,885 -6,434 12.66%
-
NP to SH -7,340 -9,246 -9,582 -5,092 -2,552 -2,901 -6,352 10.06%
-
Tax Rate - - - - - - - -
Total Cost 147,228 141,562 136,964 138,892 138,346 140,623 152,450 -2.28%
-
Net Worth 63,225 63,515 65,784 69,220 70,921 71,200 70,163 -6.67%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 63,225 63,515 65,784 69,220 70,921 71,200 70,163 -6.67%
NOSH 126,551 126,551 126,411 126,039 126,532 126,511 126,533 0.00%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -5.52% -7.50% -8.01% -4.30% -1.81% -2.09% -4.41% -
ROE -11.61% -14.56% -14.57% -7.36% -3.60% -4.07% -9.05% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 110.25 104.06 100.32 105.66 107.39 108.87 115.40 -2.98%
EPS -5.80 -7.31 -7.58 -4.04 -2.02 -2.29 -5.02 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.5019 0.5204 0.5492 0.5605 0.5628 0.5545 -6.68%
Adjusted Per Share Value based on latest NOSH - 126,039
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 46.16 43.56 41.95 44.06 44.95 45.57 48.31 -2.97%
EPS -2.43 -3.06 -3.17 -1.68 -0.84 -0.96 -2.10 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.2101 0.2176 0.229 0.2346 0.2355 0.2321 -6.66%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.25 0.20 0.20 0.25 0.34 0.30 0.31 -
P/RPS 0.23 0.19 0.20 0.24 0.32 0.28 0.27 -10.09%
P/EPS -4.31 -2.74 -2.64 -6.19 -16.86 -13.08 -6.18 -21.27%
EY -23.20 -36.53 -37.90 -16.16 -5.93 -7.64 -16.19 26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.38 0.46 0.61 0.53 0.56 -7.24%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 22/07/08 25/04/08 30/01/08 01/11/07 26/07/07 30/04/07 -
Price 0.14 0.23 0.20 0.21 0.28 0.28 0.34 -
P/RPS 0.13 0.22 0.20 0.20 0.26 0.26 0.29 -41.28%
P/EPS -2.41 -3.15 -2.64 -5.20 -13.88 -12.21 -6.77 -49.61%
EY -41.43 -31.77 -37.90 -19.24 -7.20 -8.19 -14.76 98.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.38 0.38 0.50 0.50 0.61 -40.35%

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