[SWSCAP] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -351.52%
YoY- -481.27%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 28,387 31,734 35,488 31,617 32,638 47,072 47,077 -28.60%
PBT -990 1,058 1,990 -1,744 1,062 2,425 2,864 -
Tax -577 -409 -961 248 -478 -734 -714 -13.22%
NP -1,567 649 1,029 -1,496 584 1,691 2,150 -
-
NP to SH -1,567 623 808 -1,538 411 1,634 2,097 -
-
Tax Rate - 38.66% 48.29% - 45.01% 30.27% 24.93% -
Total Cost 29,954 31,085 34,459 33,113 32,054 45,381 44,927 -23.66%
-
Net Worth 140,289 143,040 143,040 140,289 129,286 122,139 112,136 16.08%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 140,289 143,040 143,040 140,289 129,286 122,139 112,136 16.08%
NOSH 275,078 275,078 275,078 275,078 275,078 244,278 211,578 19.10%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -5.52% 2.05% 2.90% -4.73% 1.79% 3.59% 4.57% -
ROE -1.12% 0.44% 0.56% -1.10% 0.32% 1.34% 1.87% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.32 11.54 12.90 11.49 11.86 19.27 22.25 -40.05%
EPS -0.57 0.23 0.29 -0.56 0.15 0.67 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.52 0.51 0.47 0.50 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 275,078
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.39 10.50 11.74 10.46 10.80 15.57 15.57 -28.59%
EPS -0.52 0.21 0.27 -0.51 0.14 0.54 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.4732 0.4732 0.4641 0.4277 0.4041 0.371 16.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.36 0.245 0.23 0.295 0.215 0.24 0.345 -
P/RPS 3.49 2.12 1.78 2.57 1.81 1.25 1.55 71.70%
P/EPS -63.20 108.18 78.30 -52.76 143.90 35.88 34.81 -
EY -1.58 0.92 1.28 -1.90 0.69 2.79 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.44 0.58 0.46 0.48 0.65 6.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 28/08/23 29/05/23 27/02/23 30/11/22 29/08/22 30/05/22 -
Price 0.295 0.345 0.225 0.29 0.28 0.30 0.345 -
P/RPS 2.86 2.99 1.74 2.52 2.36 1.56 1.55 50.38%
P/EPS -51.79 152.33 76.60 -51.87 187.40 44.85 34.81 -
EY -1.93 0.66 1.31 -1.93 0.53 2.23 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.43 0.57 0.60 0.60 0.65 -7.30%

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