[SWSCAP] QoQ TTM Result on 30-Jun-2019 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 56.36%
YoY- 38.44%
View:
Show?
TTM Result
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
Revenue 146,360 73,720 134,671 69,202 134,984 60,951 130,040 15.14%
PBT -8,726 -3,941 -7,383 -2,048 -3,416 -3,442 -2,330 383.09%
Tax 7 -238 -483 -351 -1,591 -245 -1,103 -
NP -8,719 -4,179 -7,866 -2,399 -5,007 -3,687 -3,433 203.97%
-
NP to SH -7,796 -3,706 -7,300 -2,106 -4,826 -3,594 -3,421 167.11%
-
Tax Rate - - - - - - - -
Total Cost 155,079 77,899 142,537 71,601 139,991 64,638 133,473 19.59%
-
Net Worth 90,880 0 93,031 0 95,384 0 95,201 -5.38%
Dividend
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
Net Worth 90,880 0 93,031 0 95,384 0 95,201 -5.38%
NOSH 182,343 182,343 182,343 182,343 182,343 182,343 182,343 0.00%
Ratio Analysis
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
NP Margin -5.96% -5.67% -5.84% -3.47% -3.71% -6.05% -2.64% -
ROE -8.58% 0.00% -7.85% 0.00% -5.06% 0.00% -3.59% -
Per Share
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
RPS 80.27 40.43 73.86 37.95 74.03 33.43 71.32 15.14%
EPS -4.28 -2.03 -4.00 -1.15 -2.65 -1.97 -1.88 166.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.00 0.5102 0.00 0.5231 0.00 0.5221 -5.39%
Adjusted Per Share Value based on latest NOSH - 182,343
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
RPS 48.42 24.39 44.55 22.89 44.66 20.16 43.02 15.14%
EPS -2.58 -1.23 -2.41 -0.70 -1.60 -1.19 -1.13 167.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3007 0.00 0.3078 0.00 0.3156 0.00 0.3149 -5.35%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
Date 31/12/19 30/09/19 30/08/19 28/06/19 31/05/19 29/03/19 28/02/19 -
Price 0.625 0.64 0.70 0.70 0.535 0.655 0.68 -
P/RPS 0.78 1.58 0.95 1.84 0.72 1.96 0.95 -20.95%
P/EPS -14.62 -31.49 -17.49 -60.61 -20.21 -33.23 -36.24 -66.13%
EY -6.84 -3.18 -5.72 -1.65 -4.95 -3.01 -2.76 195.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 1.37 0.00 1.02 0.00 1.30 -4.57%
Price Multiplier on Announcement Date
31/12/19 30/09/19 31/08/19 30/06/19 31/05/19 31/03/19 28/02/19 CAGR
Date 28/02/20 - 30/10/19 - 29/07/19 - 29/04/19 -
Price 0.51 0.00 0.645 0.00 0.73 0.00 0.63 -
P/RPS 0.64 0.00 0.87 0.00 0.99 0.00 0.88 -31.60%
P/EPS -11.93 0.00 -16.11 0.00 -27.58 0.00 -33.58 -70.89%
EY -8.38 0.00 -6.21 0.00 -3.63 0.00 -2.98 243.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 1.26 0.00 1.40 0.00 1.21 -18.43%

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