[SWSCAP] QoQ Quarter Result on 31-Aug-2006 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- -505.11%
YoY- -108.78%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 30,296 35,764 39,383 33,801 29,058 27,172 25,428 12.39%
PBT 1,163 -3,715 581 -1,321 521 -840 936 15.59%
Tax -110 17 -99 -105 -169 33 -238 -40.24%
NP 1,053 -3,698 482 -1,426 352 -807 698 31.57%
-
NP to SH 1,000 -3,849 673 -1,426 352 -808 699 26.99%
-
Tax Rate 9.46% - 17.04% - 32.44% - 25.43% -
Total Cost 29,243 39,462 38,901 35,227 28,706 27,979 24,730 11.83%
-
Net Worth 71,240 70,206 74,080 70,091 79,627 81,443 54,900 18.98%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - 2,416 5,028 - - -
Div Payout % - - - 0.00% 1,428.57% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 71,240 70,206 74,080 70,091 79,627 81,443 54,900 18.98%
NOSH 126,582 126,611 126,981 120,847 125,714 126,250 84,216 31.24%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 3.48% -10.34% 1.22% -4.22% 1.21% -2.97% 2.75% -
ROE 1.40% -5.48% 0.91% -2.03% 0.44% -0.99% 1.27% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 23.93 28.25 31.01 27.97 23.11 21.52 30.19 -14.36%
EPS 0.79 -3.04 0.53 -1.18 0.28 -0.64 0.83 -3.24%
DPS 0.00 0.00 0.00 2.00 4.00 0.00 0.00 -
NAPS 0.5628 0.5545 0.5834 0.58 0.6334 0.6451 0.6519 -9.34%
Adjusted Per Share Value based on latest NOSH - 120,847
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 10.02 11.83 13.03 11.18 9.61 8.99 8.41 12.39%
EPS 0.33 -1.27 0.22 -0.47 0.12 -0.27 0.23 27.23%
DPS 0.00 0.00 0.00 0.80 1.66 0.00 0.00 -
NAPS 0.2357 0.2323 0.2451 0.2319 0.2634 0.2694 0.1816 19.00%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.30 0.31 0.35 0.36 0.36 0.41 0.39 -
P/RPS 1.25 1.10 1.13 1.29 1.56 1.90 1.29 -2.07%
P/EPS 37.97 -10.20 66.04 -30.51 128.57 -64.06 46.99 -13.25%
EY 2.63 -9.81 1.51 -3.28 0.78 -1.56 2.13 15.10%
DY 0.00 0.00 0.00 5.56 11.11 0.00 0.00 -
P/NAPS 0.53 0.56 0.60 0.62 0.57 0.64 0.60 -7.94%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 30/04/07 30/01/07 31/10/06 28/07/06 28/04/06 27/01/06 -
Price 0.28 0.34 0.30 0.35 0.35 0.38 0.41 -
P/RPS 1.17 1.20 0.97 1.25 1.51 1.77 1.36 -9.55%
P/EPS 35.44 -11.18 56.60 -29.66 125.00 -59.38 49.40 -19.87%
EY 2.82 -8.94 1.77 -3.37 0.80 -1.68 2.02 24.93%
DY 0.00 0.00 0.00 5.71 11.43 0.00 0.00 -
P/NAPS 0.50 0.61 0.51 0.60 0.55 0.59 0.63 -14.29%

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