[SWSCAP] QoQ Quarter Result on 30-Nov-2008 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -225.25%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 32,639 35,260 31,997 37,759 40,763 35,358 30,112 5.50%
PBT -61 -1,465 -1,559 -1,286 -1,304 -2,332 -3,680 -93.45%
Tax 17 0 0 0 1,012 0 33 -35.65%
NP -44 -1,465 -1,559 -1,286 -292 -2,332 -3,647 -94.69%
-
NP to SH -185 -1,327 -1,587 -1,314 -404 -2,144 -3,518 -85.88%
-
Tax Rate - - - - - - - -
Total Cost 32,683 36,725 33,556 39,045 41,055 37,690 33,759 -2.13%
-
Net Worth 57,374 56,365 58,020 61,821 63,074 63,672 65,854 -8.75%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 57,374 56,365 58,020 61,821 63,074 63,672 65,854 -8.75%
NOSH 123,333 126,380 126,960 126,346 126,250 126,863 126,546 -1.69%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -0.13% -4.15% -4.87% -3.41% -0.72% -6.60% -12.11% -
ROE -0.32% -2.35% -2.74% -2.13% -0.64% -3.37% -5.34% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 26.46 27.90 25.20 29.89 32.29 27.87 23.80 7.29%
EPS -0.15 -1.05 -1.25 -1.04 -0.32 -1.69 -2.78 -85.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4652 0.446 0.457 0.4893 0.4996 0.5019 0.5204 -7.18%
Adjusted Per Share Value based on latest NOSH - 126,346
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 10.80 11.66 10.59 12.49 13.49 11.70 9.96 5.53%
EPS -0.06 -0.44 -0.53 -0.43 -0.13 -0.71 -1.16 -86.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1865 0.1919 0.2045 0.2087 0.2106 0.2179 -8.77%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.16 0.13 0.13 0.16 0.25 0.20 0.20 -
P/RPS 0.60 0.47 0.52 0.54 0.77 0.72 0.84 -20.04%
P/EPS -106.67 -12.38 -10.40 -15.38 -78.13 -11.83 -7.19 500.81%
EY -0.94 -8.08 -9.62 -6.50 -1.28 -8.45 -13.90 -83.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.28 0.33 0.50 0.40 0.38 -7.12%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 21/07/09 22/04/09 12/01/09 29/10/08 22/07/08 25/04/08 -
Price 0.14 0.13 0.13 0.12 0.14 0.23 0.20 -
P/RPS 0.53 0.47 0.52 0.40 0.43 0.83 0.84 -26.37%
P/EPS -93.33 -12.38 -10.40 -11.54 -43.75 -13.61 -7.19 449.75%
EY -1.07 -8.08 -9.62 -8.67 -2.29 -7.35 -13.90 -81.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.28 0.25 0.28 0.46 0.38 -14.54%

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