[SWSCAP] QoQ TTM Result on 31-May-2018 [#3]

Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 16.81%
YoY- 961.15%
Quarter Report
View:
Show?
TTM Result
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 101,025 130,252 130,666 128,784 131,961 139,152 144,864 -23.67%
PBT -29 -1,604 647 9,400 9,085 11,314 11,461 -
Tax -976 -1,269 -1,569 -2,512 -3,041 -2,590 -2,391 -48.90%
NP -1,005 -2,873 -922 6,888 6,044 8,724 9,070 -
-
NP to SH -1,138 -3,014 -1,038 7,184 6,150 8,603 8,555 -
-
Tax Rate - - 242.50% 26.72% 33.47% 22.89% 20.86% -
Total Cost 102,030 133,125 131,588 121,896 125,917 130,428 135,794 -19.28%
-
Net Worth 98,793 97,480 98,793 100,216 98,626 100,653 99,836 -0.78%
Dividend
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 98,793 97,480 98,793 100,216 98,626 100,653 99,836 -0.78%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 145,875 18.20%
Ratio Analysis
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -0.99% -2.21% -0.71% 5.35% 4.58% 6.27% 6.26% -
ROE -1.15% -3.09% -1.05% 7.17% 6.24% 8.55% 8.57% -
Per Share
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 55.40 71.43 71.66 88.28 90.46 95.39 99.31 -35.43%
EPS -0.62 -1.65 -0.57 4.92 4.22 5.90 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5418 0.5346 0.5418 0.687 0.6761 0.69 0.6844 -16.06%
Adjusted Per Share Value based on latest NOSH - 145,875
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 33.42 43.09 43.23 42.60 43.66 46.03 47.92 -23.66%
EPS -0.38 -1.00 -0.34 2.38 2.03 2.85 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3268 0.3225 0.3268 0.3315 0.3263 0.333 0.3303 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 31/12/18 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.66 0.715 0.79 0.98 1.22 1.15 1.06 -
P/RPS 1.19 1.00 1.10 1.11 1.35 1.21 1.07 8.29%
P/EPS -105.75 -43.26 -138.78 19.90 28.94 19.50 18.07 -
EY -0.95 -2.31 -0.72 5.03 3.46 5.13 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.34 1.46 1.43 1.80 1.67 1.55 -16.42%
Price Multiplier on Announcement Date
31/12/18 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date - 30/01/19 30/10/18 30/07/18 25/04/18 23/01/18 31/10/17 -
Price 0.00 0.635 0.61 0.79 1.15 1.25 1.26 -
P/RPS 0.00 0.89 0.85 0.89 1.27 1.31 1.27 -
P/EPS 0.00 -38.42 -107.16 16.04 27.28 21.20 21.48 -
EY 0.00 -2.60 -0.93 6.23 3.67 4.72 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 1.13 1.15 1.70 1.81 1.84 -

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