[SWSCAP] QoQ Cumulative Quarter Result on 31-Aug-2008 [#4]

Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- -5.84%
YoY- -187.62%
Quarter Report
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 105,016 69,756 37,759 139,527 98,763 63,405 33,293 114.93%
PBT -4,311 -2,845 -1,286 -8,706 -7,401 -5,069 -1,389 112.62%
Tax 0 0 0 1,005 -8 -8 -41 -
NP -4,311 -2,845 -1,286 -7,701 -7,409 -5,077 -1,430 108.54%
-
NP to SH -4,228 -2,901 -1,314 -7,340 -6,935 -4,791 -1,273 122.44%
-
Tax Rate - - - - - - - -
Total Cost 109,327 72,601 39,045 147,228 106,172 68,482 34,723 114.66%
-
Net Worth 56,457 57,893 61,821 63,225 63,515 65,784 69,220 -12.69%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 56,457 57,893 61,821 63,225 63,515 65,784 69,220 -12.69%
NOSH 126,586 126,681 126,346 126,551 126,551 126,411 126,039 0.28%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin -4.11% -4.08% -3.41% -5.52% -7.50% -8.01% -4.30% -
ROE -7.49% -5.01% -2.13% -11.61% -10.92% -7.28% -1.84% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 82.96 55.06 29.89 110.25 78.04 50.16 26.41 114.33%
EPS -3.34 -2.29 -1.04 -5.80 -5.48 -3.79 -1.01 121.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.446 0.457 0.4893 0.4996 0.5019 0.5204 0.5492 -12.94%
Adjusted Per Share Value based on latest NOSH - 126,250
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 34.74 23.08 12.49 46.16 32.67 20.98 11.01 114.97%
EPS -1.40 -0.96 -0.43 -2.43 -2.29 -1.58 -0.42 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.1915 0.2045 0.2092 0.2101 0.2176 0.229 -12.68%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.13 0.13 0.16 0.25 0.20 0.20 0.25 -
P/RPS 0.16 0.24 0.54 0.23 0.26 0.40 0.95 -69.46%
P/EPS -3.89 -5.68 -15.38 -4.31 -3.65 -5.28 -24.75 -70.84%
EY -25.69 -17.62 -6.50 -23.20 -27.40 -18.95 -4.04 242.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.33 0.50 0.40 0.38 0.46 -26.45%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 21/07/09 22/04/09 12/01/09 29/10/08 22/07/08 25/04/08 30/01/08 -
Price 0.13 0.13 0.12 0.14 0.23 0.20 0.21 -
P/RPS 0.16 0.24 0.40 0.13 0.29 0.40 0.80 -65.76%
P/EPS -3.89 -5.68 -11.54 -2.41 -4.20 -5.28 -20.79 -67.25%
EY -25.69 -17.62 -8.67 -41.43 -23.83 -18.95 -4.81 205.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.25 0.28 0.46 0.38 0.38 -16.47%

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