[SWSCAP] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 98.34%
YoY--%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
Revenue 31,734 47,072 36,297 21,156 0 29,015 29,227 1.55%
PBT 1,058 2,425 1,039 315 0 -2,301 -1,575 -
Tax -409 -734 -516 -183 0 -127 -293 6.44%
NP 649 1,691 523 132 0 -2,428 -1,868 -
-
NP to SH 623 1,634 460 -27 0 -2,283 -1,876 -
-
Tax Rate 38.66% 30.27% 49.66% 58.10% - - - -
Total Cost 31,085 45,381 35,774 21,024 0 31,443 31,095 -0.00%
-
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 2.05% 3.59% 1.44% 0.62% 0.00% -8.37% -6.39% -
ROE 0.44% 1.34% 0.42% -0.03% 0.00% -2.40% -1.90% -
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 11.54 19.27 17.16 11.60 0.00 15.91 20.04 -9.82%
EPS 0.23 0.67 0.22 -0.01 0.00 -1.25 -1.29 -
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 - 182,343
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 28/02/19 28/02/18 CAGR
RPS 10.50 15.57 12.01 7.00 0.00 9.60 9.67 1.55%
EPS 0.21 0.54 0.15 -0.01 0.00 -0.76 -0.62 -
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 2.12 1.25 2.77 3.58 0.00 4.27 6.09 -17.94%
P/EPS 108.18 35.88 218.48 -2,802.69 0.00 -54.31 -94.87 -
EY 0.92 2.79 0.46 -0.04 0.00 -1.84 -1.05 -
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 2.99 1.56 2.68 4.91 0.00 3.96 5.74 -11.50%
P/EPS 152.33 44.85 211.58 -3,849.48 0.00 -50.32 -89.42 -
EY 0.66 2.23 0.47 -0.03 0.00 -1.99 -1.12 -
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