[SWSCAP] QoQ Quarter Result on 31-May-2006 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 143.56%
YoY- -68.17%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 35,764 39,383 33,801 29,058 27,172 25,428 26,057 23.57%
PBT -3,715 581 -1,321 521 -840 936 -912 155.71%
Tax 17 -99 -105 -169 33 -238 229 -82.42%
NP -3,698 482 -1,426 352 -807 698 -683 209.29%
-
NP to SH -3,849 673 -1,426 352 -808 699 -683 217.68%
-
Tax Rate - 17.04% - 32.44% - 25.43% - -
Total Cost 39,462 38,901 35,227 28,706 27,979 24,730 26,740 29.71%
-
Net Worth 70,206 74,080 70,091 79,627 81,443 54,900 58,734 12.66%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - 2,416 5,028 - - 1,678 -
Div Payout % - - 0.00% 1,428.57% - - 0.00% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 70,206 74,080 70,091 79,627 81,443 54,900 58,734 12.66%
NOSH 126,611 126,981 120,847 125,714 126,250 84,216 83,906 31.65%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin -10.34% 1.22% -4.22% 1.21% -2.97% 2.75% -2.62% -
ROE -5.48% 0.91% -2.03% 0.44% -0.99% 1.27% -1.16% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 28.25 31.01 27.97 23.11 21.52 30.19 31.05 -6.12%
EPS -3.04 0.53 -1.18 0.28 -0.64 0.83 -0.82 140.11%
DPS 0.00 0.00 2.00 4.00 0.00 0.00 2.00 -
NAPS 0.5545 0.5834 0.58 0.6334 0.6451 0.6519 0.70 -14.42%
Adjusted Per Share Value based on latest NOSH - 125,714
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 11.83 13.03 11.18 9.61 8.99 8.41 8.62 23.56%
EPS -1.27 0.22 -0.47 0.12 -0.27 0.23 -0.23 213.38%
DPS 0.00 0.00 0.80 1.66 0.00 0.00 0.56 -
NAPS 0.2323 0.2451 0.2319 0.2634 0.2694 0.1816 0.1943 12.68%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.31 0.35 0.36 0.36 0.41 0.39 0.77 -
P/RPS 1.10 1.13 1.29 1.56 1.90 1.29 2.48 -41.92%
P/EPS -10.20 66.04 -30.51 128.57 -64.06 46.99 -94.59 -77.43%
EY -9.81 1.51 -3.28 0.78 -1.56 2.13 -1.06 342.60%
DY 0.00 0.00 5.56 11.11 0.00 0.00 2.60 -
P/NAPS 0.56 0.60 0.62 0.57 0.64 0.60 1.10 -36.32%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 30/01/07 31/10/06 28/07/06 28/04/06 27/01/06 28/10/05 -
Price 0.34 0.30 0.35 0.35 0.38 0.41 0.39 -
P/RPS 1.20 0.97 1.25 1.51 1.77 1.36 1.26 -3.20%
P/EPS -11.18 56.60 -29.66 125.00 -59.38 49.40 -47.91 -62.19%
EY -8.94 1.77 -3.37 0.80 -1.68 2.02 -2.09 164.21%
DY 0.00 0.00 5.71 11.43 0.00 0.00 5.13 -
P/NAPS 0.61 0.51 0.60 0.55 0.59 0.63 0.56 5.88%

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