[SWSCAP] QoQ Cumulative Quarter Result on 31-May-2006 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 325.93%
YoY- -95.25%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 73,008 39,383 115,459 81,658 52,600 25,428 98,328 -18.04%
PBT -3,134 581 -703 617 96 936 6,077 -
Tax -83 -99 -478 -373 -204 -238 -1,511 -85.62%
NP -3,217 482 -1,181 244 -108 698 4,566 -
-
NP to SH -3,176 673 -1,181 244 -108 699 4,566 -
-
Tax Rate - 17.04% - 60.45% 212.50% 25.43% 24.86% -
Total Cost 76,225 38,901 116,640 81,414 52,708 24,730 93,762 -12.92%
-
Net Worth 70,163 74,080 70,616 73,595 69,670 54,900 58,196 13.31%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - 2,435 4,647 - - 1,662 -
Div Payout % - - 0.00% 1,904.76% - - 36.42% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 70,163 74,080 70,616 73,595 69,670 54,900 58,196 13.31%
NOSH 126,533 126,981 121,752 116,190 107,999 84,216 83,137 32.41%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin -4.41% 1.22% -1.02% 0.30% -0.21% 2.75% 4.64% -
ROE -4.53% 0.91% -1.67% 0.33% -0.16% 1.27% 7.85% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 57.70 31.01 94.83 70.28 48.70 30.19 118.27 -38.10%
EPS -2.51 0.53 -0.97 0.21 -0.10 0.83 5.49 -
DPS 0.00 0.00 2.00 4.00 0.00 0.00 2.00 -
NAPS 0.5545 0.5834 0.58 0.6334 0.6451 0.6519 0.70 -14.42%
Adjusted Per Share Value based on latest NOSH - 125,714
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 24.15 13.03 38.20 27.01 17.40 8.41 32.53 -18.05%
EPS -1.05 0.22 -0.39 0.08 -0.04 0.23 1.51 -
DPS 0.00 0.00 0.81 1.54 0.00 0.00 0.55 -
NAPS 0.2321 0.2451 0.2336 0.2435 0.2305 0.1816 0.1925 13.32%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.31 0.35 0.36 0.36 0.41 0.39 0.77 -
P/RPS 0.54 1.13 0.38 0.51 0.84 1.29 0.65 -11.65%
P/EPS -12.35 66.04 -37.11 171.43 -410.00 46.99 14.02 -
EY -8.10 1.51 -2.69 0.58 -0.24 2.13 7.13 -
DY 0.00 0.00 5.56 11.11 0.00 0.00 2.60 -
P/NAPS 0.56 0.60 0.62 0.57 0.64 0.60 1.10 -36.32%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 30/01/07 31/10/06 28/07/06 28/04/06 27/01/06 28/10/05 -
Price 0.34 0.30 0.35 0.35 0.38 0.41 0.39 -
P/RPS 0.59 0.97 0.37 0.50 0.78 1.36 0.33 47.46%
P/EPS -13.55 56.60 -36.08 166.67 -380.00 49.40 7.10 -
EY -7.38 1.77 -2.77 0.60 -0.26 2.02 14.08 -
DY 0.00 0.00 5.71 11.43 0.00 0.00 5.13 -
P/NAPS 0.61 0.51 0.60 0.55 0.59 0.63 0.56 5.88%

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