[SWSCAP] YoY Cumulative Quarter Result on 30-Nov-2016 [#1]

Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- -86.0%
YoY- -54.83%
Quarter Report
View:
Show?
Cumulative Result
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 0 31,936 32,350 38,062 40,174 32,652 32,586 -
PBT 0 -1,141 1,110 1,257 2,084 1,374 2,085 -
Tax 0 -118 -418 -219 -345 -234 -230 -
NP 0 -1,259 692 1,038 1,739 1,140 1,855 -
-
NP to SH 0 -1,311 665 617 1,366 879 1,442 -
-
Tax Rate - - 37.66% 17.42% 16.55% 17.03% 11.03% -
Total Cost 0 33,195 31,658 37,024 38,435 31,512 30,731 -
-
Net Worth 0 97,480 100,653 81,690 78,995 64,727 64,611 -
Dividend
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 0 97,480 100,653 81,690 78,995 64,727 64,611 -
NOSH 182,343 182,343 145,875 145,875 145,319 127,391 126,491 7.09%
Ratio Analysis
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 0.00% -3.94% 2.14% 2.73% 4.33% 3.49% 5.69% -
ROE 0.00% -1.34% 0.66% 0.76% 1.73% 1.36% 2.23% -
Per Share
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 0.00 17.51 22.18 26.09 27.65 25.63 25.76 -
EPS 0.00 -0.72 0.46 0.42 0.94 0.69 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5346 0.69 0.56 0.5436 0.5081 0.5108 -
Adjusted Per Share Value based on latest NOSH - 145,875
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 0.00 10.57 10.70 12.59 13.29 10.80 10.78 -
EPS 0.00 -0.43 0.22 0.20 0.45 0.29 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3225 0.333 0.2702 0.2613 0.2141 0.2137 -
Price Multiplier on Financial Quarter End Date
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/03/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.655 0.715 1.15 1.14 1.00 0.82 0.26 -
P/RPS 0.00 4.08 5.19 4.37 3.62 3.20 1.01 -
P/EPS 0.00 -99.45 252.27 269.53 106.38 118.84 22.81 -
EY 0.00 -1.01 0.40 0.37 0.94 0.84 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.34 1.67 2.04 1.84 1.61 0.51 -
Price Multiplier on Announcement Date
31/03/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date - 30/01/19 23/01/18 24/01/17 29/01/16 22/01/15 24/01/14 -
Price 0.00 0.635 1.25 1.13 1.24 0.825 0.38 -
P/RPS 0.00 3.63 5.64 4.33 4.49 3.22 1.48 -
P/EPS 0.00 -88.32 274.20 267.16 131.91 119.57 33.33 -
EY 0.00 -1.13 0.36 0.37 0.76 0.84 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 1.81 2.02 2.28 1.62 0.74 -

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