[SWSCAP] QoQ TTM Result on 30-Jun-2021 [#2]

Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.9%
YoY- 151.16%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 162,109 159,744 146,047 168,181 153,040 139,564 140,924 9.79%
PBT 11,434 13,217 8,516 6,522 5,798 -468 -1,455 -
Tax -10,493 -10,286 -11,006 -2,715 -2,382 -2,057 -466 698.91%
NP 941 2,931 -2,490 3,807 3,416 -2,525 -1,921 -
-
NP to SH 913 2,884 -2,435 3,756 3,269 -2,423 -1,642 -
-
Tax Rate 91.77% 77.82% 129.24% 41.63% 41.08% - - -
Total Cost 161,168 156,813 148,537 164,374 149,624 142,089 142,845 8.38%
-
Net Worth 112,136 110,020 105,789 110,020 110,507 103,048 90,478 15.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 112,136 110,020 105,789 110,020 110,507 103,048 90,478 15.39%
NOSH 211,578 211,578 211,578 211,578 211,578 206,428 182,343 10.43%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.58% 1.83% -1.70% 2.26% 2.23% -1.81% -1.36% -
ROE 0.81% 2.62% -2.30% 3.41% 2.96% -2.35% -1.81% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 76.62 75.50 69.03 79.49 72.33 67.61 77.28 -0.57%
EPS 0.43 1.36 -1.15 1.78 1.55 -1.17 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.50 0.52 0.5223 0.4992 0.4962 4.49%
Adjusted Per Share Value based on latest NOSH - 211,578
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 53.63 52.85 48.32 55.64 50.63 46.17 46.62 9.79%
EPS 0.30 0.95 -0.81 1.24 1.08 -0.80 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.364 0.35 0.364 0.3656 0.3409 0.2993 15.40%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.345 0.40 0.455 0.475 0.58 0.80 0.605 -
P/RPS 0.45 0.53 0.66 0.60 0.80 1.18 0.78 -30.72%
P/EPS 79.95 29.35 -39.54 26.76 37.54 -68.16 -67.19 -
EY 1.25 3.41 -2.53 3.74 2.66 -1.47 -1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.91 0.91 1.11 1.60 1.22 -34.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 26/11/21 28/09/21 28/05/21 06/04/21 27/11/20 -
Price 0.345 0.40 0.45 0.46 0.495 0.535 0.59 -
P/RPS 0.45 0.53 0.65 0.58 0.68 0.79 0.76 -29.51%
P/EPS 79.95 29.35 -39.10 25.91 32.04 -45.58 -65.52 -
EY 1.25 3.41 -2.56 3.86 3.12 -2.19 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.90 0.88 0.95 1.07 1.19 -33.20%

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