[SWSCAP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 10.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Revenue 42,265 44,907 21,156 31,236 43,625 0 33,533 18.89%
PBT -1,497 2,333 315 -1,619 -2,484 0 -4,194 -53.72%
Tax -1,219 -473 -183 -182 372 0 -14 2724.43%
NP -2,716 1,860 132 -1,801 -2,112 0 -4,208 -27.92%
-
NP to SH -2,588 1,816 -27 -1,624 -1,807 0 -3,883 -26.17%
-
Tax Rate - 20.27% 58.10% - - - - -
Total Cost 44,981 43,047 21,024 33,037 45,737 0 37,741 14.02%
-
Net Worth 103,048 90,478 88,619 88,473 90,880 0 93,031 7.94%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Net Worth 103,048 90,478 88,619 88,473 90,880 0 93,031 7.94%
NOSH 206,428 182,343 182,343 182,343 182,343 182,343 182,343 9.72%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
NP Margin -6.43% 4.14% 0.62% -5.77% -4.84% 0.00% -12.55% -
ROE -2.51% 2.01% -0.03% -1.84% -1.99% 0.00% -4.17% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
RPS 20.47 24.63 11.60 17.13 23.92 0.00 18.39 8.34%
EPS -1.25 1.00 -0.01 -0.89 -0.99 0.00 -2.13 -32.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.4962 0.486 0.4852 0.4984 0.00 0.5102 -1.61%
Adjusted Per Share Value based on latest NOSH - 182,343
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
RPS 13.87 14.74 6.94 10.25 14.32 0.00 11.01 18.85%
EPS -0.85 0.60 -0.01 -0.53 -0.59 0.00 -1.27 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3382 0.297 0.2909 0.2904 0.2983 0.00 0.3053 7.95%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/08/19 -
Price 0.80 0.605 0.415 0.32 0.625 0.64 0.70 -
P/RPS 3.91 2.46 3.58 1.87 2.61 0.00 3.81 1.95%
P/EPS -63.81 60.75 -2,802.69 -35.93 -63.07 0.00 -32.87 64.23%
EY -1.57 1.65 -0.04 -2.78 -1.59 0.00 -3.04 -38.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.22 0.85 0.66 1.25 0.00 1.37 12.30%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 31/08/19 CAGR
Date 06/04/21 27/11/20 28/08/20 29/06/20 28/02/20 - 30/10/19 -
Price 0.545 0.59 0.57 0.415 0.51 0.00 0.645 -
P/RPS 2.66 2.40 4.91 2.42 2.13 0.00 3.51 -18.73%
P/EPS -43.47 59.24 -3,849.48 -46.60 -51.46 0.00 -30.29 31.02%
EY -2.30 1.69 -0.03 -2.15 -1.94 0.00 -3.30 -23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.19 1.17 0.86 1.02 0.00 1.26 -10.27%

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