[SWSCAP] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 31.49%
YoY- -991.8%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 63,405 33,293 135,885 103,304 73,008 39,383 115,459 -32.96%
PBT -5,069 -1,389 -2,126 -1,972 -3,134 581 -703 273.68%
Tax -8 -41 -335 -192 -83 -99 -478 -93.47%
NP -5,077 -1,430 -2,461 -2,164 -3,217 482 -1,181 164.62%
-
NP to SH -4,791 -1,273 -2,552 -2,176 -3,176 673 -1,181 154.57%
-
Tax Rate - - - - - 17.04% - -
Total Cost 68,482 34,723 138,346 105,468 76,225 38,901 116,640 -29.90%
-
Net Worth 65,784 69,220 70,921 71,200 70,163 74,080 70,616 -4.61%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - 2,435 -
Div Payout % - - - - - - 0.00% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 65,784 69,220 70,921 71,200 70,163 74,080 70,616 -4.61%
NOSH 126,411 126,039 126,532 126,511 126,533 126,981 121,752 2.53%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -8.01% -4.30% -1.81% -2.09% -4.41% 1.22% -1.02% -
ROE -7.28% -1.84% -3.60% -3.06% -4.53% 0.91% -1.67% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 50.16 26.41 107.39 81.66 57.70 31.01 94.83 -34.62%
EPS -3.79 -1.01 -2.02 -1.72 -2.51 0.53 -0.97 148.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.5204 0.5492 0.5605 0.5628 0.5545 0.5834 0.58 -6.97%
Adjusted Per Share Value based on latest NOSH - 126,582
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 20.81 10.93 44.60 33.91 23.96 12.93 37.90 -32.97%
EPS -1.57 -0.42 -0.84 -0.71 -1.04 0.22 -0.39 153.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.2159 0.2272 0.2328 0.2337 0.2303 0.2431 0.2318 -4.63%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.20 0.25 0.34 0.30 0.31 0.35 0.36 -
P/RPS 0.40 0.95 0.32 0.37 0.54 1.13 0.38 3.48%
P/EPS -5.28 -24.75 -16.86 -17.44 -12.35 66.04 -37.11 -72.77%
EY -18.95 -4.04 -5.93 -5.73 -8.10 1.51 -2.69 267.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.38 0.46 0.61 0.53 0.56 0.60 0.62 -27.86%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 30/01/08 01/11/07 26/07/07 30/04/07 30/01/07 31/10/06 -
Price 0.20 0.21 0.28 0.28 0.34 0.30 0.35 -
P/RPS 0.40 0.80 0.26 0.34 0.59 0.97 0.37 5.33%
P/EPS -5.28 -20.79 -13.88 -16.28 -13.55 56.60 -36.08 -72.26%
EY -18.95 -4.81 -7.20 -6.14 -7.38 1.77 -2.77 260.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.71 -
P/NAPS 0.38 0.38 0.50 0.50 0.61 0.51 0.60 -26.27%

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