[SWSCAP] QoQ TTM Result on 29-Feb-2008 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 7.36%
YoY- 66.71%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 143,992 139,526 131,344 126,282 131,934 138,024 139,893 1.93%
PBT -8,602 -8,705 -7,555 -4,060 -4,095 -2,125 -11,791 -18.91%
Tax 1,045 1,004 -151 -261 -277 -335 -72 -
NP -7,557 -7,701 -7,706 -4,321 -4,372 -2,460 -11,863 -25.90%
-
NP to SH -7,380 -7,339 -7,311 -4,167 -4,498 -2,552 -11,872 -27.09%
-
Tax Rate - - - - - - - -
Total Cost 151,549 147,227 139,050 130,603 136,306 140,484 151,756 -0.09%
-
Net Worth 61,821 63,074 63,672 65,854 69,220 71,021 71,240 -8.99%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 61,821 63,074 63,672 65,854 69,220 71,021 71,240 -8.99%
NOSH 126,346 126,250 126,863 126,546 126,039 126,666 126,582 -0.12%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -5.25% -5.52% -5.87% -3.42% -3.31% -1.78% -8.48% -
ROE -11.94% -11.64% -11.48% -6.33% -6.50% -3.59% -16.66% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 113.97 110.52 103.53 99.79 104.68 108.97 110.52 2.06%
EPS -5.84 -5.81 -5.76 -3.29 -3.57 -2.01 -9.38 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4996 0.5019 0.5204 0.5492 0.5607 0.5628 -8.88%
Adjusted Per Share Value based on latest NOSH - 126,546
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 47.64 46.16 43.45 41.78 43.65 45.66 46.28 1.94%
EPS -2.44 -2.43 -2.42 -1.38 -1.49 -0.84 -3.93 -27.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2045 0.2087 0.2106 0.2179 0.229 0.235 0.2357 -9.00%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.16 0.25 0.20 0.20 0.25 0.34 0.30 -
P/RPS 0.14 0.23 0.19 0.20 0.24 0.31 0.27 -35.38%
P/EPS -2.74 -4.30 -3.47 -6.07 -7.01 -16.88 -3.20 -9.80%
EY -36.51 -23.25 -28.81 -16.46 -14.27 -5.93 -31.26 10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.40 0.38 0.46 0.61 0.53 -27.02%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 12/01/09 29/10/08 22/07/08 25/04/08 30/01/08 01/11/07 26/07/07 -
Price 0.12 0.14 0.23 0.20 0.21 0.28 0.28 -
P/RPS 0.11 0.13 0.22 0.20 0.20 0.26 0.25 -42.06%
P/EPS -2.05 -2.41 -3.99 -6.07 -5.88 -13.90 -2.99 -22.19%
EY -48.68 -41.52 -25.06 -16.46 -16.99 -7.20 -33.50 28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.46 0.38 0.38 0.50 0.50 -36.92%

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