[SWSCAP] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 28.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Revenue 139,564 129,732 104,784 124,944 178,296 0 146,913 -3.76%
PBT -468 1,370 -2,608 -6,476 -9,866 0 -8,054 -88.09%
Tax -1,941 -1,116 -730 -728 -113 0 -528 164.77%
NP -2,409 254 -3,338 -7,204 -9,979 0 -8,582 -61.33%
-
NP to SH -2,423 220 -3,302 -6,496 -9,108 0 -7,963 -58.93%
-
Tax Rate - 81.46% - - - - - -
Total Cost 141,973 129,477 108,122 132,148 188,275 0 155,495 -6.57%
-
Net Worth 103,048 90,478 88,619 88,473 90,880 0 93,031 7.94%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Net Worth 103,048 90,478 88,619 88,473 90,880 0 93,031 7.94%
NOSH 206,428 182,343 182,343 182,343 182,343 182,343 182,343 9.72%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
NP Margin -1.73% 0.20% -3.19% -5.77% -5.60% 0.00% -5.84% -
ROE -2.35% 0.24% -3.73% -7.34% -10.02% 0.00% -8.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
RPS 67.61 71.15 57.47 68.52 97.78 0.00 80.57 -12.29%
EPS -1.17 0.12 -1.82 -3.56 -4.99 0.00 -4.36 -62.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.4962 0.486 0.4852 0.4984 0.00 0.5102 -1.61%
Adjusted Per Share Value based on latest NOSH - 182,343
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
RPS 45.81 42.58 34.39 41.01 58.52 0.00 48.22 -3.76%
EPS -0.80 0.07 -1.08 -2.13 -2.99 0.00 -2.61 -58.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3382 0.297 0.2909 0.2904 0.2983 0.00 0.3053 7.95%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/08/19 -
Price 0.80 0.605 0.415 0.32 0.625 0.64 0.70 -
P/RPS 1.18 0.85 0.72 0.47 0.64 0.00 0.87 25.60%
P/EPS -68.16 501.45 -22.92 -8.98 -12.51 0.00 -16.03 195.22%
EY -1.47 0.20 -4.36 -11.13 -7.99 0.00 -6.24 -66.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.22 0.85 0.66 1.25 0.00 1.37 12.30%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Date 06/04/21 27/11/20 28/08/20 29/06/20 28/02/20 - 30/10/19 -
Price 0.545 0.59 0.57 0.415 0.51 0.00 0.645 -
P/RPS 0.81 0.83 0.99 0.61 0.52 0.00 0.80 0.93%
P/EPS -46.43 489.01 -31.48 -11.65 -10.21 0.00 -14.77 135.52%
EY -2.15 0.20 -3.18 -8.58 -9.79 0.00 -6.77 -57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.19 1.17 0.86 1.02 0.00 1.26 -10.27%

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