[SWSCAP] QoQ Cumulative Quarter Result on 29-Feb-2012 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 134.38%
YoY- 2763.64%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 26,192 112,255 83,879 54,041 26,021 89,182 65,649 -45.71%
PBT 682 3,671 2,806 1,614 520 915 1,138 -28.85%
Tax 0 -291 0 0 0 -231 0 -
NP 682 3,380 2,806 1,614 520 684 1,138 -28.85%
-
NP to SH 549 3,133 2,665 1,575 672 589 801 -22.20%
-
Tax Rate 0.00% 7.93% 0.00% 0.00% 0.00% 25.25% 0.00% -
Total Cost 25,510 108,875 81,073 52,427 25,501 88,498 64,511 -46.03%
-
Net Worth 61,156 59,863 59,248 58,402 57,208 56,956 57,290 4.43%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 61,156 59,863 59,248 58,402 57,208 56,956 57,290 4.43%
NOSH 127,674 126,400 126,303 127,016 126,792 127,391 127,142 0.27%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.60% 3.01% 3.35% 2.99% 2.00% 0.77% 1.73% -
ROE 0.90% 5.23% 4.50% 2.70% 1.17% 1.03% 1.40% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 20.51 88.81 66.41 42.55 20.52 70.01 51.63 -45.86%
EPS 0.43 2.48 2.11 1.24 0.53 0.47 0.63 -22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4736 0.4691 0.4598 0.4512 0.4471 0.4506 4.14%
Adjusted Per Share Value based on latest NOSH - 127,042
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 8.66 37.14 27.75 17.88 8.61 29.50 21.72 -45.73%
EPS 0.18 1.04 0.88 0.52 0.22 0.19 0.26 -21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.198 0.196 0.1932 0.1893 0.1884 0.1895 4.44%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.20 0.22 0.22 0.21 0.19 0.19 0.20 -
P/RPS 0.97 0.25 0.33 0.49 0.93 0.27 0.39 83.26%
P/EPS 46.51 8.88 10.43 16.94 35.85 41.09 31.75 28.89%
EY 2.15 11.27 9.59 5.90 2.79 2.43 3.15 -22.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.46 0.42 0.42 0.44 -3.04%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 30/10/12 26/07/12 20/04/12 11/01/12 31/10/11 27/07/11 -
Price 0.21 0.22 0.22 0.19 0.19 0.25 0.21 -
P/RPS 1.02 0.25 0.33 0.45 0.93 0.36 0.41 83.29%
P/EPS 48.84 8.88 10.43 15.32 35.85 54.07 33.33 28.92%
EY 2.05 11.27 9.59 6.53 2.79 1.85 3.00 -22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.47 0.41 0.42 0.56 0.47 -4.29%

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