[SWSCAP] QoQ TTM Result on 31-Dec-2018

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 62.24%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
Revenue 134,984 60,951 130,040 101,025 130,252 130,666 128,784 4.81%
PBT -3,416 -3,442 -2,330 -29 -1,604 647 9,400 -136.34%
Tax -1,591 -245 -1,103 -976 -1,269 -1,569 -2,512 -36.66%
NP -5,007 -3,687 -3,433 -1,005 -2,873 -922 6,888 -172.69%
-
NP to SH -4,826 -3,594 -3,421 -1,138 -3,014 -1,038 7,184 -167.17%
-
Tax Rate - - - - - 242.50% 26.72% -
Total Cost 139,991 64,638 133,473 102,030 133,125 131,588 121,896 14.84%
-
Net Worth 95,384 0 95,201 98,793 97,480 98,793 100,216 -4.82%
Dividend
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 95,384 0 95,201 98,793 97,480 98,793 100,216 -4.82%
NOSH 182,343 182,343 182,343 182,343 182,343 182,343 145,875 24.99%
Ratio Analysis
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
NP Margin -3.71% -6.05% -2.64% -0.99% -2.21% -0.71% 5.35% -
ROE -5.06% 0.00% -3.59% -1.15% -3.09% -1.05% 7.17% -
Per Share
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
RPS 74.03 33.43 71.32 55.40 71.43 71.66 88.28 -16.14%
EPS -2.65 -1.97 -1.88 -0.62 -1.65 -0.57 4.92 -153.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5231 0.00 0.5221 0.5418 0.5346 0.5418 0.687 -23.85%
Adjusted Per Share Value based on latest NOSH - 182,343
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
RPS 44.30 20.00 42.68 33.16 42.75 42.89 42.27 4.80%
EPS -1.58 -1.18 -1.12 -0.37 -0.99 -0.34 2.36 -166.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3131 0.00 0.3125 0.3243 0.3199 0.3243 0.3289 -4.80%
Price Multiplier on Financial Quarter End Date
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
Date 31/05/19 29/03/19 28/02/19 31/12/18 30/11/18 30/08/18 31/05/18 -
Price 0.535 0.655 0.68 0.66 0.715 0.79 0.98 -
P/RPS 0.72 1.96 0.95 1.19 1.00 1.10 1.11 -35.13%
P/EPS -20.21 -33.23 -36.24 -105.75 -43.26 -138.78 19.90 -201.55%
EY -4.95 -3.01 -2.76 -0.95 -2.31 -0.72 5.03 -198.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 1.30 1.22 1.34 1.46 1.43 -28.67%
Price Multiplier on Announcement Date
31/05/19 31/03/19 28/02/19 31/12/18 30/11/18 31/08/18 31/05/18 CAGR
Date 29/07/19 - 29/04/19 - 30/01/19 30/10/18 30/07/18 -
Price 0.73 0.00 0.63 0.00 0.635 0.61 0.79 -
P/RPS 0.99 0.00 0.88 0.00 0.89 0.85 0.89 11.23%
P/EPS -27.58 0.00 -33.58 0.00 -38.42 -107.16 16.04 -271.94%
EY -3.63 0.00 -2.98 0.00 -2.60 -0.93 6.23 -158.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.00 1.21 0.00 1.19 1.13 1.15 21.73%

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