[SWSCAP] QoQ TTM Result on 28-Feb-2010 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -15.13%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 133,450 144,917 144,288 138,739 135,555 137,655 145,779 -5.71%
PBT -2,686 -3,133 -1,832 -3,841 -3,109 -4,371 -5,614 -38.80%
Tax 0 0 17 17 17 17 1,012 -
NP -2,686 -3,133 -1,815 -3,824 -3,092 -4,354 -4,602 -30.13%
-
NP to SH -2,238 -2,695 -1,682 -3,668 -3,186 -4,413 -4,632 -38.39%
-
Tax Rate - - - - - - - -
Total Cost 136,136 148,050 146,103 142,563 138,647 142,009 150,381 -6.41%
-
Net Worth 56,775 55,738 57,180 56,380 57,792 57,374 56,365 0.48%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 56,775 55,738 57,180 56,380 57,792 57,374 56,365 0.48%
NOSH 127,586 126,105 126,730 126,158 124,285 123,333 126,380 0.63%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -2.01% -2.16% -1.26% -2.76% -2.28% -3.16% -3.16% -
ROE -3.94% -4.84% -2.94% -6.51% -5.51% -7.69% -8.22% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 104.60 114.92 113.85 109.97 109.07 111.61 115.35 -6.30%
EPS -1.75 -2.14 -1.33 -2.91 -2.56 -3.58 -3.67 -38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.442 0.4512 0.4469 0.465 0.4652 0.446 -0.14%
Adjusted Per Share Value based on latest NOSH - 126,158
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 44.15 47.94 47.73 45.90 44.84 45.54 48.23 -5.71%
EPS -0.74 -0.89 -0.56 -1.21 -1.05 -1.46 -1.53 -38.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1844 0.1892 0.1865 0.1912 0.1898 0.1865 0.46%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.21 0.25 0.22 0.27 0.16 0.16 0.13 -
P/RPS 0.20 0.22 0.19 0.25 0.15 0.14 0.11 48.91%
P/EPS -11.97 -11.70 -16.58 -9.29 -6.24 -4.47 -3.55 124.69%
EY -8.35 -8.55 -6.03 -10.77 -16.02 -22.36 -28.19 -55.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.49 0.60 0.34 0.34 0.29 37.93%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 26/07/10 14/04/10 28/01/10 28/10/09 21/07/09 -
Price 0.19 0.22 0.22 0.27 0.19 0.14 0.13 -
P/RPS 0.18 0.19 0.19 0.25 0.17 0.13 0.11 38.82%
P/EPS -10.83 -10.29 -16.58 -9.29 -7.41 -3.91 -3.55 110.20%
EY -9.23 -9.71 -6.03 -10.77 -13.49 -25.56 -28.19 -52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.49 0.60 0.41 0.30 0.29 29.99%

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