[SWSCAP] QoQ Annualized Quarter Result on 31-May-2007 [#3]

Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 54.32%
YoY- -991.8%
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 126,810 133,172 135,885 137,738 146,016 157,532 115,459 6.45%
PBT -10,138 -5,556 -2,126 -2,629 -6,268 2,324 -703 493.43%
Tax -16 -164 -335 -256 -166 -396 -478 -89.63%
NP -10,154 -5,720 -2,461 -2,885 -6,434 1,928 -1,181 320.23%
-
NP to SH -9,582 -5,092 -2,552 -2,901 -6,352 2,692 -1,181 304.28%
-
Tax Rate - - - - - 17.04% - -
Total Cost 136,964 138,892 138,346 140,623 152,450 155,604 116,640 11.31%
-
Net Worth 65,784 69,220 70,921 71,200 70,163 74,080 70,616 -4.61%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - 2,435 -
Div Payout % - - - - - - 0.00% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 65,784 69,220 70,921 71,200 70,163 74,080 70,616 -4.61%
NOSH 126,411 126,039 126,532 126,511 126,533 126,981 121,752 2.53%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -8.01% -4.30% -1.81% -2.09% -4.41% 1.22% -1.02% -
ROE -14.57% -7.36% -3.60% -4.07% -9.05% 3.63% -1.67% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 100.32 105.66 107.39 108.87 115.40 124.06 94.83 3.82%
EPS -7.58 -4.04 -2.02 -2.29 -5.02 2.12 -0.97 294.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.5204 0.5492 0.5605 0.5628 0.5545 0.5834 0.58 -6.97%
Adjusted Per Share Value based on latest NOSH - 126,582
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 41.95 44.06 44.95 45.57 48.31 52.11 38.20 6.44%
EPS -3.17 -1.68 -0.84 -0.96 -2.10 0.89 -0.39 304.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.81 -
NAPS 0.2176 0.229 0.2346 0.2355 0.2321 0.2451 0.2336 -4.62%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.20 0.25 0.34 0.30 0.31 0.35 0.36 -
P/RPS 0.20 0.24 0.32 0.28 0.27 0.28 0.38 -34.83%
P/EPS -2.64 -6.19 -16.86 -13.08 -6.18 16.51 -37.11 -82.85%
EY -37.90 -16.16 -5.93 -7.64 -16.19 6.06 -2.69 484.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.38 0.46 0.61 0.53 0.56 0.60 0.62 -27.86%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 30/01/08 01/11/07 26/07/07 30/04/07 30/01/07 31/10/06 -
Price 0.20 0.21 0.28 0.28 0.34 0.30 0.35 -
P/RPS 0.20 0.20 0.26 0.26 0.29 0.24 0.37 -33.66%
P/EPS -2.64 -5.20 -13.88 -12.21 -6.77 14.15 -36.08 -82.53%
EY -37.90 -19.24 -7.20 -8.19 -14.76 7.07 -2.77 472.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.38 0.38 0.50 0.50 0.61 0.51 0.60 -26.27%

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