[SWSCAP] QoQ TTM Result on 28-Feb-2017 [#2]

Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -182.22%
YoY- -192.59%
Quarter Report
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 139,152 144,864 146,877 145,047 146,987 149,099 146,046 -3.16%
PBT 11,314 11,461 1,788 2,904 5,094 5,921 8,275 23.16%
Tax -2,590 -2,391 -517 567 111 -15 1,163 -
NP 8,724 9,070 1,271 3,471 5,205 5,906 9,438 -5.10%
-
NP to SH 8,603 8,555 677 -2,111 -748 1 7,502 9.55%
-
Tax Rate 22.89% 20.86% 28.91% -19.52% -2.18% 0.25% -14.05% -
Total Cost 130,428 135,794 145,606 141,576 141,782 143,193 136,608 -3.03%
-
Net Worth 100,653 99,836 83,061 82,506 81,690 77,702 83,119 13.59%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - - - 1,405 1,405 1,458 -
Div Payout % - - - - 0.00% 140,579.70% 19.44% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 100,653 99,836 83,061 82,506 81,690 77,702 83,119 13.59%
NOSH 145,875 145,875 145,875 145,875 145,875 145,875 145,875 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 6.27% 6.26% 0.87% 2.39% 3.54% 3.96% 6.46% -
ROE 8.55% 8.57% 0.82% -2.56% -0.92% 0.00% 9.03% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 95.39 99.31 100.69 99.43 100.76 106.40 100.12 -3.17%
EPS 5.90 5.86 0.46 -1.45 -0.51 0.00 5.14 9.61%
DPS 0.00 0.00 0.00 0.00 0.96 1.00 1.00 -
NAPS 0.69 0.6844 0.5694 0.5656 0.56 0.5545 0.5698 13.59%
Adjusted Per Share Value based on latest NOSH - 145,875
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 46.03 47.92 48.59 47.98 48.63 49.33 48.32 -3.18%
EPS 2.85 2.83 0.22 -0.70 -0.25 0.00 2.48 9.70%
DPS 0.00 0.00 0.00 0.00 0.47 0.47 0.48 -
NAPS 0.333 0.3303 0.2748 0.273 0.2702 0.2571 0.275 13.59%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.15 1.06 1.15 1.40 1.14 1.30 1.14 -
P/RPS 1.21 1.07 1.14 1.41 1.13 1.22 1.14 4.04%
P/EPS 19.50 18.07 247.79 -96.74 -222.32 182,171.06 22.17 -8.19%
EY 5.13 5.53 0.40 -1.03 -0.45 0.00 4.51 8.95%
DY 0.00 0.00 0.00 0.00 0.85 0.77 0.88 -
P/NAPS 1.67 1.55 2.02 2.48 2.04 2.34 2.00 -11.31%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 23/01/18 31/10/17 28/07/17 26/04/17 24/01/17 26/10/16 28/07/16 -
Price 1.25 1.26 1.13 1.24 1.13 1.14 1.31 -
P/RPS 1.31 1.27 1.12 1.25 1.12 1.07 1.31 0.00%
P/EPS 21.20 21.48 243.48 -85.69 -220.37 159,750.00 25.47 -11.50%
EY 4.72 4.65 0.41 -1.17 -0.45 0.00 3.93 12.97%
DY 0.00 0.00 0.00 0.00 0.85 0.88 0.76 -
P/NAPS 1.81 1.84 1.98 2.19 2.02 2.06 2.30 -14.74%

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