[SWSCAP] YoY Quarter Result on 28-Feb-2007 [#2]

Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -671.92%
YoY- -376.36%
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 35,181 31,997 30,112 35,764 27,172 24,332 23,021 7.32%
PBT -2,291 -1,559 -3,680 -3,715 -840 2,503 1,679 -
Tax 0 0 33 17 33 -513 -327 -
NP -2,291 -1,559 -3,647 -3,698 -807 1,990 1,352 -
-
NP to SH -2,069 -1,587 -3,518 -3,849 -808 1,990 1,352 -
-
Tax Rate - - - - - 20.50% 19.48% -
Total Cost 37,472 33,556 33,759 39,462 27,979 22,342 21,669 9.55%
-
Net Worth 56,380 58,020 65,854 70,206 81,443 65,053 43,341 4.47%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - 4,163 - -
Div Payout % - - - - - 209.20% - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 56,380 58,020 65,854 70,206 81,443 65,053 43,341 4.47%
NOSH 126,158 126,960 126,546 126,611 126,250 83,263 64,688 11.77%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin -6.51% -4.87% -12.11% -10.34% -2.97% 8.18% 5.87% -
ROE -3.67% -2.74% -5.34% -5.48% -0.99% 3.06% 3.12% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 27.89 25.20 23.80 28.25 21.52 29.22 35.59 -3.98%
EPS -1.64 -1.25 -2.78 -3.04 -0.64 2.39 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.4469 0.457 0.5204 0.5545 0.6451 0.7813 0.67 -6.52%
Adjusted Per Share Value based on latest NOSH - 126,611
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 11.64 10.59 9.96 11.83 8.99 8.05 7.62 7.31%
EPS -0.68 -0.53 -1.16 -1.27 -0.27 0.66 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 1.38 0.00 -
NAPS 0.1865 0.1919 0.2179 0.2323 0.2694 0.2152 0.1434 4.47%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 - -
Price 0.27 0.13 0.20 0.31 0.41 0.90 0.00 -
P/RPS 0.97 0.52 0.84 1.10 1.90 3.08 0.00 -
P/EPS -16.46 -10.40 -7.19 -10.20 -64.06 37.66 0.00 -
EY -6.07 -9.62 -13.90 -9.81 -1.56 2.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.60 0.28 0.38 0.56 0.64 1.15 0.00 -
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 14/04/10 22/04/09 25/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.27 0.13 0.20 0.34 0.38 0.90 0.97 -
P/RPS 0.97 0.52 0.84 1.20 1.77 3.08 2.73 -15.83%
P/EPS -16.46 -10.40 -7.19 -11.18 -59.38 37.66 46.41 -
EY -6.07 -9.62 -13.90 -8.94 -1.68 2.66 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.60 0.28 0.38 0.61 0.59 1.15 1.45 -13.67%

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