[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2008 [#1]

Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 82.1%
YoY- -3.22%
Quarter Report
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 137,655 105,016 69,756 37,759 139,527 98,763 63,405 67.42%
PBT -4,371 -4,311 -2,845 -1,286 -8,706 -7,401 -5,069 -9.38%
Tax 16 0 0 0 1,005 -8 -8 -
NP -4,355 -4,311 -2,845 -1,286 -7,701 -7,409 -5,077 -9.69%
-
NP to SH -4,413 -4,228 -2,901 -1,314 -7,340 -6,935 -4,791 -5.31%
-
Tax Rate - - - - - - - -
Total Cost 142,010 109,327 72,601 39,045 147,228 106,172 68,482 62.39%
-
Net Worth 58,823 56,457 57,893 61,821 63,225 63,515 65,784 -7.16%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 58,823 56,457 57,893 61,821 63,225 63,515 65,784 -7.16%
NOSH 126,446 126,586 126,681 126,346 126,551 126,551 126,411 0.01%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -3.16% -4.11% -4.08% -3.41% -5.52% -7.50% -8.01% -
ROE -7.50% -7.49% -5.01% -2.13% -11.61% -10.92% -7.28% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 108.86 82.96 55.06 29.89 110.25 78.04 50.16 67.38%
EPS -3.49 -3.34 -2.29 -1.04 -5.80 -5.48 -3.79 -5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4652 0.446 0.457 0.4893 0.4996 0.5019 0.5204 -7.18%
Adjusted Per Share Value based on latest NOSH - 126,346
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 45.54 34.74 23.08 12.49 46.16 32.67 20.98 67.40%
EPS -1.46 -1.40 -0.96 -0.43 -2.43 -2.29 -1.58 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1946 0.1868 0.1915 0.2045 0.2092 0.2101 0.2176 -7.15%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.16 0.13 0.13 0.16 0.25 0.20 0.20 -
P/RPS 0.15 0.16 0.24 0.54 0.23 0.26 0.40 -47.90%
P/EPS -4.58 -3.89 -5.68 -15.38 -4.31 -3.65 -5.28 -9.02%
EY -21.81 -25.69 -17.62 -6.50 -23.20 -27.40 -18.95 9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.28 0.33 0.50 0.40 0.38 -7.12%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 21/07/09 22/04/09 12/01/09 29/10/08 22/07/08 25/04/08 -
Price 0.14 0.13 0.13 0.12 0.14 0.23 0.20 -
P/RPS 0.13 0.16 0.24 0.40 0.13 0.29 0.40 -52.63%
P/EPS -4.01 -3.89 -5.68 -11.54 -2.41 -4.20 -5.28 -16.71%
EY -24.93 -25.69 -17.62 -8.67 -41.43 -23.83 -18.95 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.28 0.25 0.28 0.46 0.38 -14.54%

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