[SWSCAP] QoQ Cumulative Quarter Result on 31-Aug-2017 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 391.1%
YoY- 94.08%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 96,821 61,578 32,350 144,864 112,900 74,480 38,062 86.45%
PBT 874 -465 1,110 11,462 2,935 1,911 1,257 -21.53%
Tax -448 -712 -418 -2,392 -326 -61 -219 61.21%
NP 426 -1,177 692 9,070 2,609 1,850 1,038 -44.80%
-
NP to SH 371 -1,211 665 8,555 1,742 1,194 617 -28.78%
-
Tax Rate 51.26% - 37.66% 20.87% 11.11% 3.19% 17.42% -
Total Cost 96,395 62,755 31,658 135,794 110,291 72,630 37,024 89.36%
-
Net Worth 100,216 98,626 100,653 99,836 83,061 82,506 81,690 14.61%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 100,216 98,626 100,653 99,836 83,061 82,506 81,690 14.61%
NOSH 145,875 145,875 145,875 145,875 145,875 145,875 145,875 0.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 0.44% -1.91% 2.14% 6.26% 2.31% 2.48% 2.73% -
ROE 0.37% -1.23% 0.66% 8.57% 2.10% 1.45% 0.76% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 66.37 42.21 22.18 99.31 77.40 51.06 26.09 86.45%
EPS 0.25 -0.83 0.46 5.86 1.19 0.82 0.42 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 0.6761 0.69 0.6844 0.5694 0.5656 0.56 14.61%
Adjusted Per Share Value based on latest NOSH - 145,875
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 32.03 20.37 10.70 47.92 37.35 24.64 12.59 86.46%
EPS 0.12 -0.40 0.22 2.83 0.58 0.40 0.20 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3315 0.3263 0.333 0.3303 0.2748 0.273 0.2702 14.61%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.98 1.22 1.15 1.06 1.15 1.40 1.14 -
P/RPS 1.48 2.89 5.19 1.07 1.49 2.74 4.37 -51.44%
P/EPS 385.33 -146.96 252.27 18.07 96.30 171.04 269.53 26.93%
EY 0.26 -0.68 0.40 5.53 1.04 0.58 0.37 -20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.80 1.67 1.55 2.02 2.48 2.04 -21.10%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 25/04/18 23/01/18 31/10/17 28/07/17 26/04/17 24/01/17 -
Price 0.79 1.15 1.25 1.26 1.13 1.24 1.13 -
P/RPS 1.19 2.72 5.64 1.27 1.46 2.43 4.33 -57.76%
P/EPS 310.62 -138.53 274.20 21.48 94.63 151.50 267.16 10.58%
EY 0.32 -0.72 0.36 4.65 1.06 0.66 0.37 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.70 1.81 1.84 1.98 2.19 2.02 -31.33%

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