[SWSCAP] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -23.21%
YoY- -48.45%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 31,617 32,638 47,072 47,077 55,962 22,773 36,297 -8.76%
PBT -1,744 1,062 2,425 2,864 3,204 4,327 1,039 -
Tax 248 -478 -734 -714 -499 -8,764 -516 -
NP -1,496 584 1,691 2,150 2,705 -4,437 523 -
-
NP to SH -1,538 411 1,634 2,097 2,731 -4,375 460 -
-
Tax Rate - 45.01% 30.27% 24.93% 15.57% 202.54% 49.66% -
Total Cost 33,113 32,054 45,381 44,927 53,257 27,210 35,774 -5.00%
-
Net Worth 140,289 129,286 122,139 112,136 110,020 105,789 110,020 17.53%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 140,289 129,286 122,139 112,136 110,020 105,789 110,020 17.53%
NOSH 275,078 275,078 244,278 211,578 211,578 211,578 211,578 19.06%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.73% 1.79% 3.59% 4.57% 4.83% -19.48% 1.44% -
ROE -1.10% 0.32% 1.34% 1.87% 2.48% -4.14% 0.42% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.49 11.86 19.27 22.25 26.45 10.76 17.16 -23.40%
EPS -0.56 0.15 0.67 0.99 1.29 -2.07 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.50 0.53 0.52 0.50 0.52 -1.28%
Adjusted Per Share Value based on latest NOSH - 211,578
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.46 10.80 15.57 15.57 18.51 7.53 12.01 -8.77%
EPS -0.51 0.14 0.54 0.69 0.90 -1.45 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4641 0.4277 0.4041 0.371 0.364 0.35 0.364 17.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.295 0.215 0.24 0.345 0.40 0.455 0.475 -
P/RPS 2.57 1.81 1.25 1.55 1.51 4.23 2.77 -4.86%
P/EPS -52.76 143.90 35.88 34.81 30.99 -22.00 218.48 -
EY -1.90 0.69 2.79 2.87 3.23 -4.54 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.48 0.65 0.77 0.91 0.91 -25.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 29/08/22 30/05/22 28/02/22 26/11/21 28/09/21 -
Price 0.29 0.28 0.30 0.345 0.40 0.45 0.46 -
P/RPS 2.52 2.36 1.56 1.55 1.51 4.18 2.68 -4.01%
P/EPS -51.87 187.40 44.85 34.81 30.99 -21.76 211.58 -
EY -1.93 0.53 2.23 2.87 3.23 -4.60 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.65 0.77 0.90 0.88 -25.07%

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