[SWSCAP] QoQ TTM Result on 28-Feb-2007 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -32.1%
YoY- -4074.29%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 131,934 138,024 139,893 138,655 130,063 116,108 107,715 14.46%
PBT -4,095 -2,125 -11,791 -12,432 -9,557 -9,202 -294 477.97%
Tax -277 -335 -72 -131 -115 -254 -145 53.89%
NP -4,372 -2,460 -11,863 -12,563 -9,672 -9,456 -439 362.24%
-
NP to SH -4,498 -2,552 -11,872 -12,519 -9,477 -9,451 -438 371.78%
-
Tax Rate - - - - - - - -
Total Cost 136,306 140,484 151,756 151,218 139,735 125,564 108,154 16.65%
-
Net Worth 69,220 71,021 71,240 70,206 74,080 70,091 79,627 -8.90%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - 5,028 10,078 10,078 11,756 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 69,220 71,021 71,240 70,206 74,080 70,091 79,627 -8.90%
NOSH 126,039 126,666 126,582 126,611 126,981 120,847 125,714 0.17%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin -3.31% -1.78% -8.48% -9.06% -7.44% -8.14% -0.41% -
ROE -6.50% -3.59% -16.66% -17.83% -12.79% -13.48% -0.55% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 104.68 108.97 110.52 109.51 102.43 96.08 85.68 14.27%
EPS -3.57 -2.01 -9.38 -9.89 -7.46 -7.82 -0.35 369.66%
DPS 0.00 0.00 0.00 3.97 7.94 8.34 9.35 -
NAPS 0.5492 0.5607 0.5628 0.5545 0.5834 0.58 0.6334 -9.06%
Adjusted Per Share Value based on latest NOSH - 126,611
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 43.65 45.66 46.28 45.87 43.03 38.41 35.63 14.47%
EPS -1.49 -0.84 -3.93 -4.14 -3.14 -3.13 -0.14 383.14%
DPS 0.00 0.00 0.00 1.66 3.33 3.33 3.89 -
NAPS 0.229 0.235 0.2357 0.2323 0.2451 0.2319 0.2634 -8.90%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.25 0.34 0.30 0.31 0.35 0.36 0.36 -
P/RPS 0.24 0.31 0.27 0.28 0.34 0.37 0.42 -31.11%
P/EPS -7.01 -16.88 -3.20 -3.14 -4.69 -4.60 -103.33 -83.33%
EY -14.27 -5.93 -31.26 -31.90 -21.32 -21.72 -0.97 499.41%
DY 0.00 0.00 0.00 12.81 22.68 23.17 25.98 -
P/NAPS 0.46 0.61 0.53 0.56 0.60 0.62 0.57 -13.30%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/01/08 01/11/07 26/07/07 30/04/07 30/01/07 31/10/06 28/07/06 -
Price 0.21 0.28 0.28 0.34 0.30 0.35 0.35 -
P/RPS 0.20 0.26 0.25 0.31 0.29 0.36 0.41 -38.00%
P/EPS -5.88 -13.90 -2.99 -3.44 -4.02 -4.48 -100.46 -84.89%
EY -16.99 -7.20 -33.50 -29.08 -24.88 -22.34 -1.00 559.75%
DY 0.00 0.00 0.00 11.68 26.46 23.83 26.72 -
P/NAPS 0.38 0.50 0.50 0.61 0.51 0.60 0.55 -21.82%

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