[SWSCAP] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Announcement Date
21-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 2.84%
YoY- 39.03%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 141,680 142,636 137,655 140,021 139,512 151,036 139,527 1.02%
PBT -4,630 -96 -4,371 -5,748 -5,690 -5,144 -8,706 -34.43%
Tax 0 0 16 0 0 0 1,005 -
NP -4,630 -96 -4,355 -5,748 -5,690 -5,144 -7,701 -28.83%
-
NP to SH -4,312 -348 -4,413 -5,637 -5,802 -5,256 -7,340 -29.92%
-
Tax Rate - - - - - - - -
Total Cost 146,310 142,732 142,010 145,769 145,202 156,180 147,228 -0.41%
-
Net Worth 56,677 57,792 58,823 56,457 57,893 61,821 63,225 -7.04%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 56,677 57,792 58,823 56,457 57,893 61,821 63,225 -7.04%
NOSH 126,823 124,285 126,446 126,586 126,681 126,346 126,551 0.14%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin -3.27% -0.07% -3.16% -4.11% -4.08% -3.41% -5.52% -
ROE -7.61% -0.60% -7.50% -9.99% -10.02% -8.50% -11.61% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 111.71 114.76 108.86 110.61 110.13 119.54 110.25 0.88%
EPS -3.40 -0.28 -3.49 -4.45 -4.58 -4.16 -5.80 -30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4469 0.465 0.4652 0.446 0.457 0.4893 0.4996 -7.18%
Adjusted Per Share Value based on latest NOSH - 126,380
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 46.87 47.19 45.54 46.32 46.15 49.97 46.16 1.02%
EPS -1.43 -0.12 -1.46 -1.86 -1.92 -1.74 -2.43 -29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1875 0.1912 0.1946 0.1868 0.1915 0.2045 0.2092 -7.05%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.27 0.16 0.16 0.13 0.13 0.16 0.25 -
P/RPS 0.24 0.14 0.15 0.12 0.12 0.13 0.23 2.88%
P/EPS -7.94 -57.14 -4.58 -2.92 -2.84 -3.85 -4.31 50.44%
EY -12.59 -1.75 -21.81 -34.26 -35.23 -26.00 -23.20 -33.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.34 0.34 0.29 0.28 0.33 0.50 12.96%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 14/04/10 28/01/10 28/10/09 21/07/09 22/04/09 12/01/09 29/10/08 -
Price 0.27 0.19 0.14 0.13 0.13 0.12 0.14 -
P/RPS 0.24 0.17 0.13 0.12 0.12 0.10 0.13 50.66%
P/EPS -7.94 -67.86 -4.01 -2.92 -2.84 -2.88 -2.41 121.89%
EY -12.59 -1.47 -24.93 -34.26 -35.23 -34.67 -41.43 -54.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.30 0.29 0.28 0.25 0.28 66.44%

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