[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 113.72%
YoY- 525.29%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 89,182 65,649 43,770 24,192 144,917 111,649 70,840 16.54%
PBT 915 1,138 303 423 -3,132 -1,770 -2,315 -
Tax -231 0 0 0 0 0 0 -
NP 684 1,138 303 423 -3,132 -1,770 -2,315 -
-
NP to SH 589 801 55 370 -2,696 -1,497 -2,156 -
-
Tax Rate 25.25% 0.00% 0.00% 0.00% - - - -
Total Cost 88,498 64,511 43,467 23,769 148,049 113,419 73,155 13.49%
-
Net Worth 56,956 57,290 61,050 56,775 55,945 57,241 56,677 0.32%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 56,956 57,290 61,050 56,775 55,945 57,241 56,677 0.32%
NOSH 127,391 127,142 137,500 127,586 126,572 126,864 126,823 0.29%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 0.77% 1.73% 0.69% 1.75% -2.16% -1.59% -3.27% -
ROE 1.03% 1.40% 0.09% 0.65% -4.82% -2.62% -3.80% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 70.01 51.63 31.83 18.96 114.49 88.01 55.86 16.19%
EPS 0.47 0.63 0.04 0.29 -2.13 -1.18 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4471 0.4506 0.444 0.445 0.442 0.4512 0.4469 0.02%
Adjusted Per Share Value based on latest NOSH - 127,586
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 29.50 21.72 14.48 8.00 47.94 36.94 23.44 16.51%
EPS 0.19 0.26 0.02 0.12 -0.89 -0.50 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1895 0.202 0.1878 0.1851 0.1894 0.1875 0.31%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.19 0.20 0.19 0.21 0.25 0.22 0.27 -
P/RPS 0.27 0.39 0.60 1.11 0.22 0.25 0.48 -31.78%
P/EPS 41.09 31.75 475.00 72.41 -11.74 -18.64 -15.88 -
EY 2.43 3.15 0.21 1.38 -8.52 -5.36 -6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.43 0.47 0.57 0.49 0.60 -21.11%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 27/07/11 25/04/11 27/01/11 28/10/10 26/07/10 14/04/10 -
Price 0.25 0.21 0.195 0.19 0.22 0.22 0.27 -
P/RPS 0.36 0.41 0.61 1.00 0.19 0.25 0.48 -17.40%
P/EPS 54.07 33.33 487.50 65.52 -10.33 -18.64 -15.88 -
EY 1.85 3.00 0.21 1.53 -9.68 -5.36 -6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.44 0.43 0.50 0.49 0.60 -4.48%

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