[SWSCAP] YoY Annual (Unaudited) Result on 31-Aug-2005 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
YoY- -46.48%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 139,527 135,885 115,459 98,328 95,456 0 -
PBT -8,706 -2,126 -703 6,077 10,885 0 -
Tax 1,005 -335 -478 -1,511 -2,354 0 -
NP -7,701 -2,461 -1,181 4,566 8,531 0 -
-
NP to SH -7,340 -2,552 -1,181 4,566 8,531 0 -
-
Tax Rate - - - 24.86% 21.63% - -
Total Cost 147,228 138,346 116,640 93,762 86,925 0 -
-
Net Worth 63,225 70,921 70,616 58,196 41,882 0 -
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - 2,435 1,662 - - -
Div Payout % - - 0.00% 36.42% - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 63,225 70,921 70,616 58,196 41,882 0 -
NOSH 126,551 126,532 121,752 83,137 55,540 0 -
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin -5.52% -1.81% -1.02% 4.64% 8.94% 0.00% -
ROE -11.61% -3.60% -1.67% 7.85% 20.37% 0.00% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 110.25 107.39 94.83 118.27 171.87 0.00 -
EPS -5.80 -2.02 -0.97 5.49 15.36 0.00 -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.4996 0.5605 0.58 0.70 0.7541 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,906
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 46.16 44.95 38.20 32.53 31.58 0.00 -
EPS -2.43 -0.84 -0.39 1.51 2.82 0.00 -
DPS 0.00 0.00 0.81 0.55 0.00 0.00 -
NAPS 0.2092 0.2346 0.2336 0.1925 0.1386 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 - -
Price 0.25 0.34 0.36 0.77 0.82 0.00 -
P/RPS 0.23 0.32 0.38 0.65 0.48 0.00 -
P/EPS -4.31 -16.86 -37.11 14.02 5.34 0.00 -
EY -23.20 -5.93 -2.69 7.13 18.73 0.00 -
DY 0.00 0.00 5.56 2.60 0.00 0.00 -
P/NAPS 0.50 0.61 0.62 1.10 1.09 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 29/10/08 01/11/07 31/10/06 28/10/05 26/10/04 - -
Price 0.14 0.28 0.35 0.39 1.04 0.00 -
P/RPS 0.13 0.26 0.37 0.33 0.61 0.00 -
P/EPS -2.41 -13.88 -36.08 7.10 6.77 0.00 -
EY -41.43 -7.20 -2.77 14.08 14.77 0.00 -
DY 0.00 0.00 5.71 5.13 0.00 0.00 -
P/NAPS 0.28 0.50 0.60 0.56 1.38 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