[SWSCAP] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Announcement Date
22-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -120.78%
YoY- 39.45%
Quarter Report
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 35,659 137,655 105,016 69,756 37,759 139,527 98,763 -49.26%
PBT -24 -4,371 -4,311 -2,845 -1,286 -8,706 -7,401 -97.80%
Tax 0 16 0 0 0 1,005 -8 -
NP -24 -4,355 -4,311 -2,845 -1,286 -7,701 -7,409 -97.80%
-
NP to SH -87 -4,413 -4,228 -2,901 -1,314 -7,340 -6,935 -94.58%
-
Tax Rate - - - - - - - -
Total Cost 35,683 142,010 109,327 72,601 39,045 147,228 106,172 -51.62%
-
Net Worth 57,792 58,823 56,457 57,893 61,821 63,225 63,515 -6.09%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 57,792 58,823 56,457 57,893 61,821 63,225 63,515 -6.09%
NOSH 124,285 126,446 126,586 126,681 126,346 126,551 126,551 -1.19%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin -0.07% -3.16% -4.11% -4.08% -3.41% -5.52% -7.50% -
ROE -0.15% -7.50% -7.49% -5.01% -2.13% -11.61% -10.92% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 28.69 108.86 82.96 55.06 29.89 110.25 78.04 -48.65%
EPS -0.07 -3.49 -3.34 -2.29 -1.04 -5.80 -5.48 -94.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.4652 0.446 0.457 0.4893 0.4996 0.5019 -4.95%
Adjusted Per Share Value based on latest NOSH - 126,960
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 11.80 45.54 34.74 23.08 12.49 46.16 32.67 -49.25%
EPS -0.03 -1.46 -1.40 -0.96 -0.43 -2.43 -2.29 -94.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1946 0.1868 0.1915 0.2045 0.2092 0.2101 -6.08%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.16 0.16 0.13 0.13 0.16 0.25 0.20 -
P/RPS 0.56 0.15 0.16 0.24 0.54 0.23 0.26 66.70%
P/EPS -228.57 -4.58 -3.89 -5.68 -15.38 -4.31 -3.65 1472.98%
EY -0.44 -21.81 -25.69 -17.62 -6.50 -23.20 -27.40 -93.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.29 0.28 0.33 0.50 0.40 -10.25%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/10/09 21/07/09 22/04/09 12/01/09 29/10/08 22/07/08 -
Price 0.19 0.14 0.13 0.13 0.12 0.14 0.23 -
P/RPS 0.66 0.13 0.16 0.24 0.40 0.13 0.29 72.93%
P/EPS -271.43 -4.01 -3.89 -5.68 -11.54 -2.41 -4.20 1506.34%
EY -0.37 -24.93 -25.69 -17.62 -8.67 -41.43 -23.83 -93.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.29 0.28 0.25 0.28 0.46 -7.37%

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