[SWSCAP] QoQ TTM Result on 28-Feb-2011 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 78.37%
YoY- 86.8%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 91,011 89,182 98,917 117,847 133,450 144,917 144,288 -26.43%
PBT 1,013 916 -223 -514 -2,686 -3,133 -1,832 -
Tax -231 -231 -1 -1 0 0 17 -
NP 782 685 -224 -515 -2,686 -3,133 -1,815 -
-
NP to SH 891 589 -397 -484 -2,238 -2,695 -1,682 -
-
Tax Rate 22.80% 25.22% - - - - - -
Total Cost 90,229 88,497 99,141 118,362 136,136 148,050 146,103 -27.45%
-
Net Worth 57,208 56,532 56,974 55,944 56,775 55,738 57,180 0.03%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 57,208 56,532 56,974 55,944 56,775 55,738 57,180 0.03%
NOSH 126,792 126,470 126,440 126,000 127,586 126,105 126,730 0.03%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 0.86% 0.77% -0.23% -0.44% -2.01% -2.16% -1.26% -
ROE 1.56% 1.04% -0.70% -0.87% -3.94% -4.84% -2.94% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 71.78 70.52 78.23 93.53 104.60 114.92 113.85 -26.45%
EPS 0.70 0.47 -0.31 -0.38 -1.75 -2.14 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4512 0.447 0.4506 0.444 0.445 0.442 0.4512 0.00%
Adjusted Per Share Value based on latest NOSH - 126,000
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 30.11 29.50 32.72 38.99 44.15 47.94 47.73 -26.42%
EPS 0.29 0.19 -0.13 -0.16 -0.74 -0.89 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.187 0.1885 0.1851 0.1878 0.1844 0.1892 0.03%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.19 0.19 0.20 0.19 0.21 0.25 0.22 -
P/RPS 0.26 0.27 0.26 0.20 0.20 0.22 0.19 23.23%
P/EPS 27.04 40.80 -63.70 -49.46 -11.97 -11.70 -16.58 -
EY 3.70 2.45 -1.57 -2.02 -8.35 -8.55 -6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.43 0.47 0.57 0.49 -9.75%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 11/01/12 31/10/11 27/07/11 25/04/11 27/01/11 28/10/10 26/07/10 -
Price 0.19 0.25 0.21 0.195 0.19 0.22 0.22 -
P/RPS 0.26 0.35 0.27 0.21 0.18 0.19 0.19 23.23%
P/EPS 27.04 53.68 -66.88 -50.76 -10.83 -10.29 -16.58 -
EY 3.70 1.86 -1.50 -1.97 -9.23 -9.71 -6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.47 0.44 0.43 0.50 0.49 -9.75%

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