[SWSCAP] QoQ Quarter Result on 31-May-2010 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 131.85%
YoY- 149.66%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 19,578 24,192 33,268 40,809 35,181 35,659 32,639 -28.94%
PBT -119 423 -1,362 544 -2,291 -24 -61 56.31%
Tax -1 0 0 0 0 0 17 -
NP -120 423 -1,362 544 -2,291 -24 -44 95.56%
-
NP to SH -315 370 -1,198 659 -2,069 -87 -185 42.73%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 19,698 23,769 34,630 40,265 37,472 35,683 32,683 -28.71%
-
Net Worth 55,944 56,775 55,738 57,180 56,380 57,792 57,374 -1.67%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 55,944 56,775 55,738 57,180 56,380 57,792 57,374 -1.67%
NOSH 126,000 127,586 126,105 126,730 126,158 124,285 123,333 1.44%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin -0.61% 1.75% -4.09% 1.33% -6.51% -0.07% -0.13% -
ROE -0.56% 0.65% -2.15% 1.15% -3.67% -0.15% -0.32% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 15.54 18.96 26.38 32.20 27.89 28.69 26.46 -29.93%
EPS -0.25 0.29 -0.95 0.52 -1.64 -0.07 -0.15 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.445 0.442 0.4512 0.4469 0.465 0.4652 -3.06%
Adjusted Per Share Value based on latest NOSH - 126,730
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 6.48 8.00 11.01 13.50 11.64 11.80 10.80 -28.92%
EPS -0.10 0.12 -0.40 0.22 -0.68 -0.03 -0.06 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1878 0.1844 0.1892 0.1865 0.1912 0.1898 -1.66%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.19 0.21 0.25 0.22 0.27 0.16 0.16 -
P/RPS 1.22 1.11 0.95 0.68 0.97 0.56 0.60 60.70%
P/EPS -76.00 72.41 -26.32 42.31 -16.46 -228.57 -106.67 -20.27%
EY -1.32 1.38 -3.80 2.36 -6.07 -0.44 -0.94 25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.57 0.49 0.60 0.34 0.34 16.99%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 27/01/11 28/10/10 26/07/10 14/04/10 28/01/10 28/10/09 -
Price 0.195 0.19 0.22 0.22 0.27 0.19 0.14 -
P/RPS 1.25 1.00 0.83 0.68 0.97 0.66 0.53 77.46%
P/EPS -78.00 65.52 -23.16 42.31 -16.46 -271.43 -93.33 -11.30%
EY -1.28 1.53 -4.32 2.36 -6.07 -0.37 -1.07 12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.50 0.49 0.60 0.41 0.30 29.17%

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