[SWSCAP] QoQ Quarter Result on 30-Nov-2007 [#1]

Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -238.56%
YoY- -289.15%
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 40,763 35,358 30,112 33,293 32,581 30,296 35,764 9.07%
PBT -1,304 -2,332 -3,680 -1,389 -154 1,163 -3,715 -50.08%
Tax 1,012 0 33 -41 -143 -110 17 1405.83%
NP -292 -2,332 -3,647 -1,430 -297 1,053 -3,698 -81.45%
-
NP to SH -404 -2,144 -3,518 -1,273 -376 1,000 -3,849 -77.59%
-
Tax Rate - - - - - 9.46% - -
Total Cost 41,055 37,690 33,759 34,723 32,878 29,243 39,462 2.66%
-
Net Worth 63,074 63,672 65,854 69,220 71,021 71,240 70,206 -6.86%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 63,074 63,672 65,854 69,220 71,021 71,240 70,206 -6.86%
NOSH 126,250 126,863 126,546 126,039 126,666 126,582 126,611 -0.18%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -0.72% -6.60% -12.11% -4.30% -0.91% 3.48% -10.34% -
ROE -0.64% -3.37% -5.34% -1.84% -0.53% 1.40% -5.48% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 32.29 27.87 23.80 26.41 25.72 23.93 28.25 9.27%
EPS -0.32 -1.69 -2.78 -1.01 -0.30 0.79 -3.04 -77.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.5019 0.5204 0.5492 0.5607 0.5628 0.5545 -6.68%
Adjusted Per Share Value based on latest NOSH - 126,039
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 13.49 11.70 9.96 11.01 10.78 10.02 11.83 9.10%
EPS -0.13 -0.71 -1.16 -0.42 -0.12 0.33 -1.27 -77.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2087 0.2106 0.2179 0.229 0.235 0.2357 0.2323 -6.86%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.25 0.20 0.20 0.25 0.34 0.30 0.31 -
P/RPS 0.77 0.72 0.84 0.95 1.32 1.25 1.10 -21.07%
P/EPS -78.13 -11.83 -7.19 -24.75 -114.54 37.97 -10.20 286.18%
EY -1.28 -8.45 -13.90 -4.04 -0.87 2.63 -9.81 -74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.38 0.46 0.61 0.53 0.56 -7.24%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 22/07/08 25/04/08 30/01/08 01/11/07 26/07/07 30/04/07 -
Price 0.14 0.23 0.20 0.21 0.28 0.28 0.34 -
P/RPS 0.43 0.83 0.84 0.80 1.09 1.17 1.20 -49.39%
P/EPS -43.75 -13.61 -7.19 -20.79 -94.33 35.44 -11.18 147.30%
EY -2.29 -7.35 -13.90 -4.81 -1.06 2.82 -8.94 -59.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.38 0.38 0.50 0.50 0.61 -40.35%

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