[SWSCAP] QoQ Annualized Quarter Result on 31-Aug-2010 [#4]

Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -35.07%
YoY- 38.91%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 87,532 87,540 96,768 144,917 148,865 141,680 142,636 -27.80%
PBT 1,517 606 1,692 -3,132 -2,360 -4,630 -96 -
Tax 0 0 0 0 0 0 0 -
NP 1,517 606 1,692 -3,132 -2,360 -4,630 -96 -
-
NP to SH 1,068 110 1,480 -2,696 -1,996 -4,312 -348 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 86,014 86,934 95,076 148,049 151,225 146,310 142,732 -28.67%
-
Net Worth 57,290 61,050 56,775 55,945 57,241 56,677 57,792 -0.58%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 57,290 61,050 56,775 55,945 57,241 56,677 57,792 -0.58%
NOSH 127,142 137,500 127,586 126,572 126,864 126,823 124,285 1.52%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 1.73% 0.69% 1.75% -2.16% -1.59% -3.27% -0.07% -
ROE 1.86% 0.18% 2.61% -4.82% -3.49% -7.61% -0.60% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 68.85 63.67 75.85 114.49 117.34 111.71 114.76 -28.88%
EPS 0.84 0.08 1.16 -2.13 -1.57 -3.40 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4506 0.444 0.445 0.442 0.4512 0.4469 0.465 -2.07%
Adjusted Per Share Value based on latest NOSH - 126,105
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 28.96 28.96 32.01 47.94 49.25 46.87 47.19 -27.80%
EPS 0.35 0.04 0.49 -0.89 -0.66 -1.43 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.202 0.1878 0.1851 0.1894 0.1875 0.1912 -0.59%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.20 0.19 0.21 0.25 0.22 0.27 0.16 -
P/RPS 0.29 0.30 0.28 0.22 0.19 0.24 0.14 62.56%
P/EPS 23.81 237.50 18.10 -11.74 -13.98 -7.94 -57.14 -
EY 4.20 0.42 5.52 -8.52 -7.15 -12.59 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.47 0.57 0.49 0.60 0.34 18.77%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 25/04/11 27/01/11 28/10/10 26/07/10 14/04/10 28/01/10 -
Price 0.21 0.195 0.19 0.22 0.22 0.27 0.19 -
P/RPS 0.31 0.31 0.25 0.19 0.19 0.24 0.17 49.31%
P/EPS 25.00 243.75 16.38 -10.33 -13.98 -7.94 -67.86 -
EY 4.00 0.41 6.11 -9.68 -7.15 -12.59 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.43 0.50 0.49 0.60 0.41 9.54%

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