[SWSCAP] QoQ Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 163.41%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 64,254 32,586 106,880 78,490 50,564 26,192 112,255 -31.13%
PBT 3,369 2,085 3,216 1,993 686 682 3,671 -5.57%
Tax -512 -230 -374 0 0 0 -291 45.89%
NP 2,857 1,855 2,842 1,993 686 682 3,380 -10.62%
-
NP to SH 2,182 1,442 2,543 2,023 768 549 3,133 -21.48%
-
Tax Rate 15.20% 11.03% 11.63% 0.00% 0.00% 0.00% 7.93% -
Total Cost 61,397 30,731 104,038 76,497 49,878 25,510 108,875 -31.81%
-
Net Worth 65,802 64,611 59,733 61,878 60,306 61,156 59,863 6.52%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 65,802 64,611 59,733 61,878 60,306 61,156 59,863 6.52%
NOSH 126,860 126,491 126,392 126,437 125,901 127,674 126,400 0.24%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 4.45% 5.69% 2.66% 2.54% 1.36% 2.60% 3.01% -
ROE 3.32% 2.23% 4.26% 3.27% 1.27% 0.90% 5.23% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 50.65 25.76 84.56 62.08 40.16 20.51 88.81 -31.29%
EPS 1.72 1.14 2.01 1.60 0.61 0.43 2.48 -21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5187 0.5108 0.4726 0.4894 0.479 0.479 0.4736 6.26%
Adjusted Per Share Value based on latest NOSH - 126,767
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 21.09 10.70 35.08 25.76 16.60 8.60 36.84 -31.12%
EPS 0.72 0.47 0.83 0.66 0.25 0.18 1.03 -21.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.2121 0.1961 0.2031 0.1979 0.2007 0.1965 6.52%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.555 0.26 0.24 0.22 0.20 0.20 0.22 -
P/RPS 1.10 1.01 0.28 0.35 0.50 0.97 0.25 169.24%
P/EPS 32.27 22.81 11.93 13.75 32.79 46.51 8.88 136.92%
EY 3.10 4.38 8.38 7.27 3.05 2.15 11.27 -57.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.51 0.51 0.45 0.42 0.42 0.46 75.82%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 21/04/14 24/01/14 30/10/13 25/07/13 24/04/13 23/01/13 30/10/12 -
Price 0.775 0.38 0.245 0.25 0.22 0.21 0.22 -
P/RPS 1.53 1.48 0.29 0.40 0.55 1.02 0.25 235.69%
P/EPS 45.06 33.33 12.18 15.62 36.07 48.84 8.88 196.17%
EY 2.22 3.00 8.21 6.40 2.77 2.05 11.27 -66.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.74 0.52 0.51 0.46 0.44 0.46 119.39%

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