[SWSCAP] QoQ Cumulative Quarter Result on 28-Feb-2011 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -85.14%
YoY- 102.55%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 26,021 89,182 65,649 43,770 24,192 144,917 111,649 -62.09%
PBT 520 915 1,138 303 423 -3,132 -1,770 -
Tax 0 -231 0 0 0 0 0 -
NP 520 684 1,138 303 423 -3,132 -1,770 -
-
NP to SH 672 589 801 55 370 -2,696 -1,497 -
-
Tax Rate 0.00% 25.25% 0.00% 0.00% 0.00% - - -
Total Cost 25,501 88,498 64,511 43,467 23,769 148,049 113,419 -62.99%
-
Net Worth 57,208 56,956 57,290 61,050 56,775 55,945 57,241 -0.03%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 57,208 56,956 57,290 61,050 56,775 55,945 57,241 -0.03%
NOSH 126,792 127,391 127,142 137,500 127,586 126,572 126,864 -0.03%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.00% 0.77% 1.73% 0.69% 1.75% -2.16% -1.59% -
ROE 1.17% 1.03% 1.40% 0.09% 0.65% -4.82% -2.62% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 20.52 70.01 51.63 31.83 18.96 114.49 88.01 -62.08%
EPS 0.53 0.47 0.63 0.04 0.29 -2.13 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4512 0.4471 0.4506 0.444 0.445 0.442 0.4512 0.00%
Adjusted Per Share Value based on latest NOSH - 126,000
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 8.61 29.50 21.72 14.48 8.00 47.94 36.94 -62.09%
EPS 0.22 0.19 0.26 0.02 0.12 -0.89 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1884 0.1895 0.202 0.1878 0.1851 0.1894 -0.03%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.19 0.19 0.20 0.19 0.21 0.25 0.22 -
P/RPS 0.93 0.27 0.39 0.60 1.11 0.22 0.25 139.89%
P/EPS 35.85 41.09 31.75 475.00 72.41 -11.74 -18.64 -
EY 2.79 2.43 3.15 0.21 1.38 -8.52 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.44 0.43 0.47 0.57 0.49 -9.75%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 11/01/12 31/10/11 27/07/11 25/04/11 27/01/11 28/10/10 26/07/10 -
Price 0.19 0.25 0.21 0.195 0.19 0.22 0.22 -
P/RPS 0.93 0.36 0.41 0.61 1.00 0.19 0.25 139.89%
P/EPS 35.85 54.07 33.33 487.50 65.52 -10.33 -18.64 -
EY 2.79 1.85 3.00 0.21 1.53 -9.68 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.47 0.44 0.43 0.50 0.49 -9.75%

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