[SWSCAP] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 3.5%
YoY- -218.7%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 139,512 151,036 139,527 131,684 126,810 133,172 135,885 1.77%
PBT -5,690 -5,144 -8,706 -9,868 -10,138 -5,556 -2,126 92.88%
Tax 0 0 1,005 -10 -16 -164 -335 -
NP -5,690 -5,144 -7,701 -9,878 -10,154 -5,720 -2,461 74.93%
-
NP to SH -5,802 -5,256 -7,340 -9,246 -9,582 -5,092 -2,552 72.98%
-
Tax Rate - - - - - - - -
Total Cost 145,202 156,180 147,228 141,562 136,964 138,892 138,346 3.28%
-
Net Worth 57,893 61,821 63,225 63,515 65,784 69,220 70,921 -12.66%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 57,893 61,821 63,225 63,515 65,784 69,220 70,921 -12.66%
NOSH 126,681 126,346 126,551 126,551 126,411 126,039 126,532 0.07%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -4.08% -3.41% -5.52% -7.50% -8.01% -4.30% -1.81% -
ROE -10.02% -8.50% -11.61% -14.56% -14.57% -7.36% -3.60% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 110.13 119.54 110.25 104.06 100.32 105.66 107.39 1.69%
EPS -4.58 -4.16 -5.80 -7.31 -7.58 -4.04 -2.02 72.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.4893 0.4996 0.5019 0.5204 0.5492 0.5605 -12.73%
Adjusted Per Share Value based on latest NOSH - 126,863
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 46.15 49.97 46.16 43.56 41.95 44.06 44.95 1.77%
EPS -1.92 -1.74 -2.43 -3.06 -3.17 -1.68 -0.84 73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.2045 0.2092 0.2101 0.2176 0.229 0.2346 -12.66%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.13 0.16 0.25 0.20 0.20 0.25 0.34 -
P/RPS 0.12 0.13 0.23 0.19 0.20 0.24 0.32 -48.02%
P/EPS -2.84 -3.85 -4.31 -2.74 -2.64 -6.19 -16.86 -69.53%
EY -35.23 -26.00 -23.20 -36.53 -37.90 -16.16 -5.93 228.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.50 0.40 0.38 0.46 0.61 -40.52%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 22/04/09 12/01/09 29/10/08 22/07/08 25/04/08 30/01/08 01/11/07 -
Price 0.13 0.12 0.14 0.23 0.20 0.21 0.28 -
P/RPS 0.12 0.10 0.13 0.22 0.20 0.20 0.26 -40.30%
P/EPS -2.84 -2.88 -2.41 -3.15 -2.64 -5.20 -13.88 -65.31%
EY -35.23 -34.67 -41.43 -31.77 -37.90 -19.24 -7.20 188.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.28 0.46 0.38 0.38 0.50 -32.08%

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