[SWSCAP] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Revenue 169,049 138,376 129,732 0 134,850 129,094 150,533 2.19%
PBT 8,468 1,812 1,370 0 -4,252 1,165 3,913 15.56%
Tax -2,606 -1,512 -1,116 0 -625 -597 -434 39.91%
NP 5,861 300 254 0 -4,877 568 3,478 10.27%
-
NP to SH 5,522 204 220 0 -4,556 494 2,322 17.62%
-
Tax Rate 30.77% 83.44% 81.46% - - 51.24% 11.09% -
Total Cost 163,188 138,076 129,477 0 139,727 128,526 147,054 1.96%
-
Net Worth 129,286 105,789 90,478 0 95,384 100,216 83,061 8.64%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 129,286 105,789 90,478 0 95,384 100,216 83,061 8.64%
NOSH 275,078 211,578 182,343 182,343 182,343 145,875 145,875 12.62%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 3.47% 0.22% 0.20% 0.00% -3.62% 0.44% 2.31% -
ROE 4.27% 0.19% 0.24% 0.00% -4.78% 0.49% 2.80% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
RPS 61.46 65.40 71.15 0.00 73.95 88.50 103.19 -9.25%
EPS 2.01 0.09 0.12 0.00 -2.49 0.33 1.59 4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.4962 0.00 0.5231 0.687 0.5694 -3.53%
Adjusted Per Share Value based on latest NOSH - 182,343
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
RPS 55.93 45.78 42.92 0.00 44.61 42.71 49.80 2.19%
EPS 1.83 0.07 0.07 0.00 -1.51 0.16 0.77 17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4277 0.35 0.2993 0.00 0.3156 0.3315 0.2748 8.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 -
Price 0.215 0.455 0.605 0.64 0.535 0.98 1.15 -
P/RPS 0.35 0.70 0.85 0.00 0.72 1.11 1.11 -19.44%
P/EPS 10.71 471.90 501.45 0.00 -21.41 289.00 72.23 -30.06%
EY 9.34 0.21 0.20 0.00 -4.67 0.35 1.38 43.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.91 1.22 0.00 1.02 1.43 2.02 -24.21%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 CAGR
Date 30/11/22 26/11/21 27/11/20 - 29/07/19 30/07/18 28/07/17 -
Price 0.28 0.45 0.59 0.00 0.73 0.79 1.13 -
P/RPS 0.46 0.69 0.83 0.00 0.99 0.89 1.10 -15.07%
P/EPS 13.95 466.72 489.01 0.00 -29.22 232.97 70.97 -26.27%
EY 7.17 0.21 0.20 0.00 -3.42 0.43 1.41 35.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.90 1.19 0.00 1.40 1.15 1.98 -20.04%

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