[SWSCAP] YoY Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 327.94%
YoY- -3.72%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 142,636 151,036 133,172 157,532 101,712 89,124 75,596 11.15%
PBT -96 -5,144 -5,556 2,324 3,744 10,680 9,732 -
Tax 0 0 -164 -396 -952 -2,132 -1,932 -
NP -96 -5,144 -5,720 1,928 2,792 8,548 7,800 -
-
NP to SH -348 -5,256 -5,092 2,692 2,796 8,548 7,800 -
-
Tax Rate - - - 17.04% 25.43% 19.96% 19.85% -
Total Cost 142,732 156,180 138,892 155,604 98,920 80,576 67,796 13.19%
-
Net Worth 57,792 61,821 69,220 74,080 54,900 62,690 36,291 8.05%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 57,792 61,821 69,220 74,080 54,900 62,690 36,291 8.05%
NOSH 124,285 126,346 126,039 126,981 84,216 80,641 54,166 14.83%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin -0.07% -3.41% -4.30% 1.22% 2.75% 9.59% 10.32% -
ROE -0.60% -8.50% -7.36% 3.63% 5.09% 13.64% 21.49% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 114.76 119.54 105.66 124.06 120.77 110.52 139.56 -3.20%
EPS -0.28 -4.16 -4.04 2.12 3.32 10.60 14.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.4893 0.5492 0.5834 0.6519 0.7774 0.67 -5.90%
Adjusted Per Share Value based on latest NOSH - 126,981
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 47.19 49.97 44.06 52.11 33.65 29.48 25.01 11.15%
EPS -0.12 -1.74 -1.68 0.89 0.92 2.83 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.2045 0.229 0.2451 0.1816 0.2074 0.1201 8.05%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 - -
Price 0.16 0.16 0.25 0.35 0.39 0.96 0.00 -
P/RPS 0.14 0.13 0.24 0.28 0.32 0.87 0.00 -
P/EPS -57.14 -3.85 -6.19 16.51 11.75 9.06 0.00 -
EY -1.75 -26.00 -16.16 6.06 8.51 11.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.46 0.60 0.60 1.23 0.00 -
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 12/01/09 30/01/08 30/01/07 27/01/06 21/02/05 09/03/04 -
Price 0.19 0.12 0.21 0.30 0.41 1.02 0.00 -
P/RPS 0.17 0.10 0.20 0.24 0.34 0.92 0.00 -
P/EPS -67.86 -2.88 -5.20 14.15 12.35 9.62 0.00 -
EY -1.47 -34.67 -19.24 7.07 8.10 10.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.25 0.38 0.51 0.63 1.31 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