[SWSCAP] YoY Annualized Quarter Result on 31-May-2008 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 3.5%
YoY- -218.7%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 87,532 148,865 140,021 131,684 137,738 108,877 96,361 -1.58%
PBT 1,517 -2,360 -5,748 -9,868 -2,629 822 9,164 -25.89%
Tax 0 0 0 -10 -256 -497 -2,320 -
NP 1,517 -2,360 -5,748 -9,878 -2,885 325 6,844 -22.19%
-
NP to SH 1,068 -1,996 -5,637 -9,246 -2,901 325 6,844 -26.61%
-
Tax Rate 0.00% - - - - 60.46% 25.32% -
Total Cost 86,014 151,225 145,769 141,562 140,623 108,552 89,517 -0.66%
-
Net Worth 57,290 57,241 56,457 63,515 71,200 73,594 65,694 -2.25%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div - - - - - 6,196 5,519 -
Div Payout % - - - - - 1,904.76% 80.65% -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 57,290 57,241 56,457 63,515 71,200 73,594 65,694 -2.25%
NOSH 127,142 126,864 126,586 126,551 126,511 116,190 82,790 7.40%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 1.73% -1.59% -4.11% -7.50% -2.09% 0.30% 7.10% -
ROE 1.86% -3.49% -9.99% -14.56% -4.07% 0.44% 10.42% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 68.85 117.34 110.61 104.06 108.87 93.71 116.39 -8.37%
EPS 0.84 -1.57 -4.45 -7.31 -2.29 0.28 8.27 -31.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.33 6.67 -
NAPS 0.4506 0.4512 0.446 0.5019 0.5628 0.6334 0.7935 -8.99%
Adjusted Per Share Value based on latest NOSH - 126,863
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 28.96 49.25 46.32 43.56 45.57 36.02 31.88 -1.58%
EPS 0.35 -0.66 -1.86 -3.06 -0.96 0.11 2.26 -26.70%
DPS 0.00 0.00 0.00 0.00 0.00 2.05 1.83 -
NAPS 0.1895 0.1894 0.1868 0.2101 0.2355 0.2435 0.2173 -2.25%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.20 0.22 0.13 0.20 0.30 0.36 0.71 -
P/RPS 0.29 0.19 0.12 0.19 0.28 0.38 0.61 -11.65%
P/EPS 23.81 -13.98 -2.92 -2.74 -13.08 128.57 8.59 18.51%
EY 4.20 -7.15 -34.26 -36.53 -7.64 0.78 11.64 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 14.81 9.39 -
P/NAPS 0.44 0.49 0.29 0.40 0.53 0.57 0.89 -11.07%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 27/07/11 26/07/10 21/07/09 22/07/08 26/07/07 28/07/06 13/09/05 -
Price 0.21 0.22 0.13 0.23 0.28 0.35 0.71 -
P/RPS 0.31 0.19 0.12 0.22 0.26 0.37 0.61 -10.66%
P/EPS 25.00 -13.98 -2.92 -3.15 -12.21 125.00 8.59 19.47%
EY 4.00 -7.15 -34.26 -31.77 -8.19 0.80 11.64 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 15.24 9.39 -
P/NAPS 0.47 0.49 0.29 0.46 0.50 0.55 0.89 -10.09%

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