[SWSCAP] YoY Annualized Quarter Result on 31-May-2018 [#3]

Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 120.42%
YoY- -78.7%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 129,732 0 134,850 129,094 150,533 153,494 125,237 0.66%
PBT 1,370 0 -4,252 1,165 3,913 9,049 -1,233 -
Tax -1,116 0 -625 -597 -434 233 -586 12.82%
NP 254 0 -4,877 568 3,478 9,282 -1,820 -
-
NP to SH 220 0 -4,556 494 2,322 6,921 -2,738 -
-
Tax Rate 81.46% - - 51.24% 11.09% -2.57% - -
Total Cost 129,477 0 139,727 128,526 147,054 144,212 127,057 0.35%
-
Net Worth 90,478 0 95,384 100,216 83,061 83,119 60,212 7.92%
Dividend
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - 1,945 - -
Div Payout % - - - - - 28.10% - -
Equity
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 90,478 0 95,384 100,216 83,061 83,119 60,212 7.92%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 126,790 7.04%
Ratio Analysis
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 0.20% 0.00% -3.62% 0.44% 2.31% 6.05% -1.45% -
ROE 0.24% 0.00% -4.78% 0.49% 2.80% 8.33% -4.55% -
Per Share
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 71.15 0.00 73.95 88.50 103.19 105.22 98.78 -5.95%
EPS 0.12 0.00 -2.49 0.33 1.59 4.91 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.4962 0.00 0.5231 0.687 0.5694 0.5698 0.4749 0.82%
Adjusted Per Share Value based on latest NOSH - 145,875
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 42.92 0.00 44.61 42.71 49.80 50.78 41.43 0.66%
EPS 0.07 0.00 -1.51 0.16 0.77 2.29 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.2993 0.00 0.3156 0.3315 0.2748 0.275 0.1992 7.92%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.605 0.64 0.535 0.98 1.15 1.14 0.775 -
P/RPS 0.85 0.00 0.72 1.11 1.11 1.08 0.78 1.62%
P/EPS 501.45 0.00 -21.41 289.00 72.23 24.03 -35.88 -
EY 0.20 0.00 -4.67 0.35 1.38 4.16 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 1.22 0.00 1.02 1.43 2.02 2.00 1.63 -5.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 27/11/20 - 29/07/19 30/07/18 28/07/17 28/07/16 22/07/15 -
Price 0.59 0.00 0.73 0.79 1.13 1.31 0.80 -
P/RPS 0.83 0.00 0.99 0.89 1.10 1.24 0.81 0.45%
P/EPS 489.01 0.00 -29.22 232.97 70.97 27.61 -37.04 -
EY 0.20 0.00 -3.42 0.43 1.41 3.62 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 1.19 0.00 1.40 1.15 1.98 2.30 1.68 -6.25%

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