[SWSCAP] QoQ Cumulative Quarter Result on 31-Aug-2009 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -4.38%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 111,649 70,840 35,659 137,655 105,016 69,756 37,759 106.14%
PBT -1,770 -2,315 -24 -4,371 -4,311 -2,845 -1,286 23.75%
Tax 0 0 0 16 0 0 0 -
NP -1,770 -2,315 -24 -4,355 -4,311 -2,845 -1,286 23.75%
-
NP to SH -1,497 -2,156 -87 -4,413 -4,228 -2,901 -1,314 9.09%
-
Tax Rate - - - - - - - -
Total Cost 113,419 73,155 35,683 142,010 109,327 72,601 39,045 103.71%
-
Net Worth 57,241 56,677 57,792 58,823 56,457 57,893 61,821 -5.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 57,241 56,677 57,792 58,823 56,457 57,893 61,821 -5.00%
NOSH 126,864 126,823 124,285 126,446 126,586 126,681 126,346 0.27%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin -1.59% -3.27% -0.07% -3.16% -4.11% -4.08% -3.41% -
ROE -2.62% -3.80% -0.15% -7.50% -7.49% -5.01% -2.13% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 88.01 55.86 28.69 108.86 82.96 55.06 29.89 105.56%
EPS -1.18 -1.70 -0.07 -3.49 -3.34 -2.29 -1.04 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4512 0.4469 0.465 0.4652 0.446 0.457 0.4893 -5.26%
Adjusted Per Share Value based on latest NOSH - 123,333
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 36.94 23.44 11.80 45.54 34.74 23.08 12.49 106.17%
EPS -0.50 -0.71 -0.03 -1.46 -1.40 -0.96 -0.43 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1875 0.1912 0.1946 0.1868 0.1915 0.2045 -4.98%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.22 0.27 0.16 0.16 0.13 0.13 0.16 -
P/RPS 0.25 0.48 0.56 0.15 0.16 0.24 0.54 -40.18%
P/EPS -18.64 -15.88 -228.57 -4.58 -3.89 -5.68 -15.38 13.68%
EY -5.36 -6.30 -0.44 -21.81 -25.69 -17.62 -6.50 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.34 0.34 0.29 0.28 0.33 30.18%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/07/10 14/04/10 28/01/10 28/10/09 21/07/09 22/04/09 12/01/09 -
Price 0.22 0.27 0.19 0.14 0.13 0.13 0.12 -
P/RPS 0.25 0.48 0.66 0.13 0.16 0.24 0.40 -26.92%
P/EPS -18.64 -15.88 -271.43 -4.01 -3.89 -5.68 -11.54 37.70%
EY -5.36 -6.30 -0.37 -24.93 -25.69 -17.62 -8.67 -27.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.41 0.30 0.29 0.28 0.25 56.68%

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