[SWSCAP] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -2.86%
YoY- -248.58%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 153,040 139,564 140,924 129,550 148,581 146,360 73,720 62.66%
PBT 5,798 -468 -1,455 -7,982 -8,044 -8,726 -3,941 -
Tax -2,382 -2,057 -466 -7 -48 7 -238 363.76%
NP 3,416 -2,525 -1,921 -7,989 -8,092 -8,719 -4,179 -
-
NP to SH 3,269 -2,423 -1,642 -7,341 -7,137 -7,796 -3,706 -
-
Tax Rate 41.08% - - - - - - -
Total Cost 149,624 142,089 142,845 137,539 156,673 155,079 77,899 54.45%
-
Net Worth 110,507 103,048 90,478 88,619 88,473 90,880 0 -
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 110,507 103,048 90,478 88,619 88,473 90,880 0 -
NOSH 211,578 206,428 182,343 182,343 182,343 182,343 182,343 10.41%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.23% -1.81% -1.36% -6.17% -5.45% -5.96% -5.67% -
ROE 2.96% -2.35% -1.81% -8.28% -8.07% -8.58% 0.00% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 72.33 67.61 77.28 71.05 81.48 80.27 40.43 47.31%
EPS 1.55 -1.17 -0.90 -4.03 -3.91 -4.28 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.4992 0.4962 0.486 0.4852 0.4984 0.00 -
Adjusted Per Share Value based on latest NOSH - 182,343
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 50.23 45.81 46.25 42.52 48.77 48.04 24.20 62.64%
EPS 1.07 -0.80 -0.54 -2.41 -2.34 -2.56 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.3382 0.297 0.2909 0.2904 0.2983 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.58 0.80 0.605 0.415 0.32 0.625 0.64 -
P/RPS 0.80 1.18 0.78 0.58 0.39 0.78 1.58 -36.44%
P/EPS 37.54 -68.16 -67.19 -10.31 -8.18 -14.62 -31.49 -
EY 2.66 -1.47 -1.49 -9.70 -12.23 -6.84 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.60 1.22 0.85 0.66 1.25 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 06/04/21 27/11/20 28/08/20 29/06/20 28/02/20 - -
Price 0.495 0.535 0.59 0.57 0.415 0.51 0.00 -
P/RPS 0.68 0.79 0.76 0.80 0.51 0.64 0.00 -
P/EPS 32.04 -45.58 -65.52 -14.16 -10.60 -11.93 0.00 -
EY 3.12 -2.19 -1.53 -7.06 -9.43 -8.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.07 1.19 1.17 0.86 1.02 0.00 -

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