[SWSCAP] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Revenue 129,732 104,784 124,944 178,296 0 146,913 0 -
PBT 1,370 -2,608 -6,476 -9,866 0 -8,054 0 -
Tax -1,116 -730 -728 -113 0 -528 0 -
NP 254 -3,338 -7,204 -9,979 0 -8,582 0 -
-
NP to SH 220 -3,302 -6,496 -9,108 0 -7,963 0 -
-
Tax Rate 81.46% - - - - - - -
Total Cost 129,477 108,122 132,148 188,275 0 155,495 0 -
-
Net Worth 90,478 88,619 88,473 90,880 0 93,031 0 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Net Worth 90,478 88,619 88,473 90,880 0 93,031 0 -
NOSH 182,343 182,343 182,343 182,343 182,343 182,343 182,343 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
NP Margin 0.20% -3.19% -5.77% -5.60% 0.00% -5.84% 0.00% -
ROE 0.24% -3.73% -7.34% -10.02% 0.00% -8.56% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
RPS 71.15 57.47 68.52 97.78 0.00 80.57 0.00 -
EPS 0.12 -1.82 -3.56 -4.99 0.00 -4.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4962 0.486 0.4852 0.4984 0.00 0.5102 0.00 -
Adjusted Per Share Value based on latest NOSH - 182,343
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
RPS 42.58 34.39 41.01 58.52 0.00 48.22 0.00 -
EPS 0.07 -1.08 -2.13 -2.99 0.00 -2.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.297 0.2909 0.2904 0.2983 0.00 0.3053 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/08/19 28/06/19 -
Price 0.605 0.415 0.32 0.625 0.64 0.70 0.70 -
P/RPS 0.85 0.72 0.47 0.64 0.00 0.87 0.00 -
P/EPS 501.45 -22.92 -8.98 -12.51 0.00 -16.03 0.00 -
EY 0.20 -4.36 -11.13 -7.99 0.00 -6.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.85 0.66 1.25 0.00 1.37 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Date 27/11/20 28/08/20 29/06/20 28/02/20 - 30/10/19 - -
Price 0.59 0.57 0.415 0.51 0.00 0.645 0.00 -
P/RPS 0.83 0.99 0.61 0.52 0.00 0.80 0.00 -
P/EPS 489.01 -31.48 -11.65 -10.21 0.00 -14.77 0.00 -
EY 0.20 -3.18 -8.58 -9.79 0.00 -6.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 0.86 1.02 0.00 1.26 0.00 -

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 & 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