[SWSCAP] QoQ Cumulative Quarter Result on 29-Feb-2008 [#2]

Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -276.36%
YoY- -50.85%
Quarter Report
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 37,759 139,527 98,763 63,405 33,293 135,885 103,304 -48.78%
PBT -1,286 -8,706 -7,401 -5,069 -1,389 -2,126 -1,972 -24.74%
Tax 0 1,005 -8 -8 -41 -335 -192 -
NP -1,286 -7,701 -7,409 -5,077 -1,430 -2,461 -2,164 -29.24%
-
NP to SH -1,314 -7,340 -6,935 -4,791 -1,273 -2,552 -2,176 -28.49%
-
Tax Rate - - - - - - - -
Total Cost 39,045 147,228 106,172 68,482 34,723 138,346 105,468 -48.34%
-
Net Worth 61,821 63,225 63,515 65,784 69,220 70,921 71,200 -8.96%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 61,821 63,225 63,515 65,784 69,220 70,921 71,200 -8.96%
NOSH 126,346 126,551 126,551 126,411 126,039 126,532 126,511 -0.08%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -3.41% -5.52% -7.50% -8.01% -4.30% -1.81% -2.09% -
ROE -2.13% -11.61% -10.92% -7.28% -1.84% -3.60% -3.06% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 29.89 110.25 78.04 50.16 26.41 107.39 81.66 -48.73%
EPS -1.04 -5.80 -5.48 -3.79 -1.01 -2.02 -1.72 -28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4996 0.5019 0.5204 0.5492 0.5605 0.5628 -8.88%
Adjusted Per Share Value based on latest NOSH - 126,546
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 12.49 46.16 32.67 20.98 11.01 44.95 34.18 -48.79%
EPS -0.43 -2.43 -2.29 -1.58 -0.42 -0.84 -0.72 -29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2045 0.2092 0.2101 0.2176 0.229 0.2346 0.2355 -8.95%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.16 0.25 0.20 0.20 0.25 0.34 0.30 -
P/RPS 0.54 0.23 0.26 0.40 0.95 0.32 0.37 28.57%
P/EPS -15.38 -4.31 -3.65 -5.28 -24.75 -16.86 -17.44 -8.01%
EY -6.50 -23.20 -27.40 -18.95 -4.04 -5.93 -5.73 8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.40 0.38 0.46 0.61 0.53 -27.02%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 12/01/09 29/10/08 22/07/08 25/04/08 30/01/08 01/11/07 26/07/07 -
Price 0.12 0.14 0.23 0.20 0.21 0.28 0.28 -
P/RPS 0.40 0.13 0.29 0.40 0.80 0.26 0.34 11.41%
P/EPS -11.54 -2.41 -4.20 -5.28 -20.79 -13.88 -16.28 -20.45%
EY -8.67 -41.43 -23.83 -18.95 -4.81 -7.20 -6.14 25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.46 0.38 0.38 0.50 0.50 -36.92%

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