[SWSCAP] YoY Annualized Quarter Result on 28-Feb-2007 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -335.96%
YoY- -2840.74%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 141,680 139,512 126,810 146,016 105,200 93,226 83,840 9.13%
PBT -4,630 -5,690 -10,138 -6,268 192 10,296 8,224 -
Tax 0 0 -16 -166 -408 -2,092 -1,620 -
NP -4,630 -5,690 -10,154 -6,434 -216 8,204 6,604 -
-
NP to SH -4,312 -5,802 -9,582 -6,352 -216 8,204 6,604 -
-
Tax Rate - - - - 212.50% 20.32% 19.70% -
Total Cost 146,310 145,202 136,964 152,450 105,416 85,022 77,236 11.22%
-
Net Worth 56,677 57,893 65,784 70,163 69,670 64,745 39,861 6.03%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - 8,286 - -
Div Payout % - - - - - 101.01% - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 56,677 57,893 65,784 70,163 69,670 64,745 39,861 6.03%
NOSH 126,823 126,681 126,411 126,533 107,999 82,868 59,495 13.43%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin -3.27% -4.08% -8.01% -4.41% -0.21% 8.80% 7.88% -
ROE -7.61% -10.02% -14.57% -9.05% -0.31% 12.67% 16.57% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 111.71 110.13 100.32 115.40 97.41 112.50 140.92 -3.79%
EPS -3.40 -4.58 -7.58 -5.02 -0.20 9.90 11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.4469 0.457 0.5204 0.5545 0.6451 0.7813 0.67 -6.52%
Adjusted Per Share Value based on latest NOSH - 126,611
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 46.50 45.79 41.62 47.92 34.53 30.60 27.52 9.13%
EPS -1.42 -1.90 -3.14 -2.08 -0.07 2.69 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 2.72 0.00 -
NAPS 0.186 0.19 0.2159 0.2303 0.2287 0.2125 0.1308 6.04%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 - -
Price 0.27 0.13 0.20 0.31 0.41 0.90 0.00 -
P/RPS 0.24 0.12 0.20 0.27 0.42 0.80 0.00 -
P/EPS -7.94 -2.84 -2.64 -6.18 -205.00 9.09 0.00 -
EY -12.59 -35.23 -37.90 -16.19 -0.49 11.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.60 0.28 0.38 0.56 0.64 1.15 0.00 -
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 14/04/10 22/04/09 25/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.27 0.13 0.20 0.34 0.38 0.90 0.97 -
P/RPS 0.24 0.12 0.20 0.29 0.39 0.80 0.69 -16.13%
P/EPS -7.94 -2.84 -2.64 -6.77 -190.00 9.09 8.74 -
EY -12.59 -35.23 -37.90 -14.76 -0.53 11.00 11.44 -
DY 0.00 0.00 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.60 0.28 0.38 0.61 0.59 1.15 1.45 -13.67%

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