[SWSCAP] QoQ Annualized Quarter Result on 31-May-2018 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 120.42%
YoY- -78.7%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 0 127,744 130,666 129,094 123,156 129,400 144,864 -
PBT 0 -4,564 647 1,165 -930 4,440 11,462 -
Tax 0 -472 -1,570 -597 -1,424 -1,672 -2,392 -
NP 0 -5,036 -923 568 -2,354 2,768 9,070 -
-
NP to SH 0 -5,244 -1,038 494 -2,422 2,660 8,555 -
-
Tax Rate - - 242.66% 51.24% - 37.66% 20.87% -
Total Cost 0 132,780 131,589 128,526 125,510 126,632 135,794 -
-
Net Worth 98,793 97,480 98,793 100,216 98,626 100,653 99,836 -0.78%
Dividend
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 98,793 97,480 98,793 100,216 98,626 100,653 99,836 -0.78%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 145,875 18.20%
Ratio Analysis
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 0.00% -3.94% -0.71% 0.44% -1.91% 2.14% 6.26% -
ROE 0.00% -5.38% -1.05% 0.49% -2.46% 2.64% 8.57% -
Per Share
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 0.00 70.06 71.66 88.50 84.43 88.71 99.31 -
EPS 0.00 -2.88 -0.57 0.33 -1.66 1.84 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5418 0.5346 0.5418 0.687 0.6761 0.69 0.6844 -16.06%
Adjusted Per Share Value based on latest NOSH - 145,875
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 0.00 41.93 42.89 42.37 40.42 42.47 47.55 -
EPS 0.00 -1.72 -0.34 0.16 -0.79 0.87 2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3243 0.3199 0.3243 0.3289 0.3237 0.3304 0.3277 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 31/12/18 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.66 0.715 0.79 0.98 1.22 1.15 1.06 -
P/RPS 0.00 1.02 1.10 1.11 1.45 1.30 1.07 -
P/EPS 0.00 -24.86 -138.78 289.00 -73.48 63.07 18.07 -
EY 0.00 -4.02 -0.72 0.35 -1.36 1.59 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.34 1.46 1.43 1.80 1.67 1.55 -16.42%
Price Multiplier on Announcement Date
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date - 30/01/19 30/10/18 30/07/18 25/04/18 23/01/18 31/10/17 -
Price 0.00 0.635 0.61 0.79 1.15 1.25 1.26 -
P/RPS 0.00 0.91 0.85 0.89 1.36 1.41 1.27 -
P/EPS 0.00 -22.08 -107.16 232.97 -69.26 68.55 21.48 -
EY 0.00 -4.53 -0.93 0.43 -1.44 1.46 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 1.13 1.15 1.70 1.81 1.84 -

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