[SWSCAP] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 47,077 44,712 31,236 0 31,936 32,350 38,062 4.06%
PBT 2,864 4,647 -1,619 0 -1,141 1,110 1,257 16.69%
Tax -714 -507 -182 0 -118 -418 -219 24.80%
NP 2,150 4,140 -1,801 0 -1,259 692 1,038 14.62%
-
NP to SH 2,097 4,068 -1,624 0 -1,311 665 617 25.77%
-
Tax Rate 24.93% 10.91% - - - 37.66% 17.42% -
Total Cost 44,927 40,572 33,037 0 33,195 31,658 37,024 3.69%
-
Net Worth 112,136 110,507 88,473 0 97,480 100,653 81,690 6.11%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 112,136 110,507 88,473 0 97,480 100,653 81,690 6.11%
NOSH 211,578 211,578 182,343 182,343 182,343 145,875 145,875 7.21%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 4.57% 9.26% -5.77% 0.00% -3.94% 2.14% 2.73% -
ROE 1.87% 3.68% -1.84% 0.00% -1.34% 0.66% 0.76% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 22.25 21.13 17.13 0.00 17.51 22.18 26.09 -2.94%
EPS 0.99 1.92 -0.89 0.00 -0.72 0.46 0.42 17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.5223 0.4852 0.00 0.5346 0.69 0.56 -1.02%
Adjusted Per Share Value based on latest NOSH - 182,343
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 15.57 14.79 10.33 0.00 10.57 10.70 12.59 4.06%
EPS 0.69 1.35 -0.54 0.00 -0.43 0.22 0.20 26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.3656 0.2927 0.00 0.3225 0.333 0.2702 6.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/11/18 30/11/17 30/11/16 -
Price 0.345 0.58 0.32 0.655 0.715 1.15 1.14 -
P/RPS 1.55 2.74 1.87 0.00 4.08 5.19 4.37 -17.65%
P/EPS 34.81 30.17 -35.93 0.00 -99.45 252.27 269.53 -31.86%
EY 2.87 3.31 -2.78 0.00 -1.01 0.40 0.37 46.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.11 0.66 0.00 1.34 1.67 2.04 -19.29%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/05/22 28/05/21 29/06/20 - 30/01/19 23/01/18 24/01/17 -
Price 0.345 0.495 0.415 0.00 0.635 1.25 1.13 -
P/RPS 1.55 2.34 2.42 0.00 3.63 5.64 4.33 -17.51%
P/EPS 34.81 25.75 -46.60 0.00 -88.32 274.20 267.16 -31.75%
EY 2.87 3.88 -2.15 0.00 -1.13 0.36 0.37 46.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.95 0.86 0.00 1.19 1.81 2.02 -19.14%

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