[SWSCAP] QoQ Cumulative Quarter Result on 28-Feb-2010 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -2378.16%
YoY- 25.68%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 24,192 144,917 111,649 70,840 35,659 137,655 105,016 -62.38%
PBT 423 -3,132 -1,770 -2,315 -24 -4,371 -4,311 -
Tax 0 0 0 0 0 16 0 -
NP 423 -3,132 -1,770 -2,315 -24 -4,355 -4,311 -
-
NP to SH 370 -2,696 -1,497 -2,156 -87 -4,413 -4,228 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 23,769 148,049 113,419 73,155 35,683 142,010 109,327 -63.80%
-
Net Worth 56,775 55,945 57,241 56,677 57,792 58,823 56,457 0.37%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 56,775 55,945 57,241 56,677 57,792 58,823 56,457 0.37%
NOSH 127,586 126,572 126,864 126,823 124,285 126,446 126,586 0.52%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.75% -2.16% -1.59% -3.27% -0.07% -3.16% -4.11% -
ROE 0.65% -4.82% -2.62% -3.80% -0.15% -7.50% -7.49% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 18.96 114.49 88.01 55.86 28.69 108.86 82.96 -62.58%
EPS 0.29 -2.13 -1.18 -1.70 -0.07 -3.49 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.442 0.4512 0.4469 0.465 0.4652 0.446 -0.14%
Adjusted Per Share Value based on latest NOSH - 126,158
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 8.00 47.94 36.94 23.44 11.80 45.54 34.74 -62.39%
EPS 0.12 -0.89 -0.50 -0.71 -0.03 -1.46 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1851 0.1894 0.1875 0.1912 0.1946 0.1868 0.35%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.21 0.25 0.22 0.27 0.16 0.16 0.13 -
P/RPS 1.11 0.22 0.25 0.48 0.56 0.15 0.16 263.32%
P/EPS 72.41 -11.74 -18.64 -15.88 -228.57 -4.58 -3.89 -
EY 1.38 -8.52 -5.36 -6.30 -0.44 -21.81 -25.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.49 0.60 0.34 0.34 0.29 37.93%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 26/07/10 14/04/10 28/01/10 28/10/09 21/07/09 -
Price 0.19 0.22 0.22 0.27 0.19 0.14 0.13 -
P/RPS 1.00 0.19 0.25 0.48 0.66 0.13 0.16 238.92%
P/EPS 65.52 -10.33 -18.64 -15.88 -271.43 -4.01 -3.89 -
EY 1.53 -9.68 -5.36 -6.30 -0.37 -24.93 -25.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.49 0.60 0.41 0.30 0.29 29.99%

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