[SWSCAP] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 11.31%
YoY- 374.26%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
Revenue 67,221 94,149 81,009 52,392 0 60,952 61,578 1.65%
PBT 3,048 5,289 5,686 -1,304 0 -3,442 -465 -
Tax -1,371 -1,448 -1,023 -365 0 -245 -712 13.06%
NP 1,677 3,841 4,663 -1,669 0 -3,687 -1,177 -
-
NP to SH 1,431 3,729 4,528 -1,651 0 -3,595 -1,211 -
-
Tax Rate 44.98% 27.38% 17.99% - - - - -
Total Cost 65,544 90,308 76,346 54,061 0 64,639 62,755 0.81%
-
Net Worth 143,040 122,139 110,020 88,619 0 95,201 98,626 7.21%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
Net Worth 143,040 122,139 110,020 88,619 0 95,201 98,626 7.21%
NOSH 275,078 244,278 211,578 182,343 182,343 182,343 145,875 12.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
NP Margin 2.49% 4.08% 5.76% -3.19% 0.00% -6.05% -1.91% -
ROE 1.00% 3.05% 4.12% -1.86% 0.00% -3.78% -1.23% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
RPS 24.44 38.54 38.29 28.73 0.00 33.43 42.21 -9.73%
EPS 0.52 1.53 2.14 -0.91 0.00 -1.97 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.52 0.486 0.00 0.5221 0.6761 -4.79%
Adjusted Per Share Value based on latest NOSH - 211,578
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
RPS 22.24 31.15 26.80 17.33 0.00 20.16 20.37 1.65%
EPS 0.47 1.23 1.50 -0.55 0.00 -1.19 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4732 0.4041 0.364 0.2932 0.00 0.3149 0.3263 7.21%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/02/19 28/02/18 -
Price 0.245 0.24 0.475 0.415 0.70 0.68 1.22 -
P/RPS 1.00 0.62 1.24 1.44 0.00 2.03 2.89 -18.03%
P/EPS 47.10 15.72 22.20 -45.83 0.00 -34.49 -146.96 -
EY 2.12 6.36 4.51 -2.18 0.00 -2.90 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.91 0.85 0.00 1.30 1.80 -22.24%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
Date 28/08/23 29/08/22 28/09/21 28/08/20 - 29/04/19 25/04/18 -
Price 0.345 0.30 0.46 0.57 0.00 0.63 1.15 -
P/RPS 1.41 0.78 1.20 1.98 0.00 1.88 2.72 -11.58%
P/EPS 66.32 19.65 21.49 -62.95 0.00 -31.95 -138.53 -
EY 1.51 5.09 4.65 -1.59 0.00 -3.13 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.88 1.17 0.00 1.21 1.70 -16.24%

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