[SWSCAP] YoY Quarter Result on 30-Nov-2008 [#1]

Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -225.25%
YoY- -3.22%
Quarter Report
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 26,021 24,192 35,659 37,759 33,293 39,383 25,428 0.38%
PBT 520 423 -24 -1,286 -1,389 581 936 -9.32%
Tax 0 0 0 0 -41 -99 -238 -
NP 520 423 -24 -1,286 -1,430 482 698 -4.78%
-
NP to SH 672 370 -87 -1,314 -1,273 673 699 -0.65%
-
Tax Rate 0.00% 0.00% - - - 17.04% 25.43% -
Total Cost 25,501 23,769 35,683 39,045 34,723 38,901 24,730 0.51%
-
Net Worth 57,208 56,775 57,792 61,821 69,220 74,080 54,900 0.68%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 57,208 56,775 57,792 61,821 69,220 74,080 54,900 0.68%
NOSH 126,792 127,586 124,285 126,346 126,039 126,981 84,216 7.05%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 2.00% 1.75% -0.07% -3.41% -4.30% 1.22% 2.75% -
ROE 1.17% 0.65% -0.15% -2.13% -1.84% 0.91% 1.27% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 20.52 18.96 28.69 29.89 26.41 31.01 30.19 -6.22%
EPS 0.53 0.29 -0.07 -1.04 -1.01 0.53 0.83 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4512 0.445 0.465 0.4893 0.5492 0.5834 0.6519 -5.94%
Adjusted Per Share Value based on latest NOSH - 126,346
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 8.61 8.00 11.80 12.49 11.01 13.03 8.41 0.39%
EPS 0.22 0.12 -0.03 -0.43 -0.42 0.22 0.23 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1878 0.1912 0.2045 0.229 0.2451 0.1816 0.69%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.19 0.21 0.16 0.16 0.25 0.35 0.39 -
P/RPS 0.93 1.11 0.56 0.54 0.95 1.13 1.29 -5.30%
P/EPS 35.85 72.41 -228.57 -15.38 -24.75 66.04 46.99 -4.40%
EY 2.79 1.38 -0.44 -6.50 -4.04 1.51 2.13 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.34 0.33 0.46 0.60 0.60 -5.76%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 11/01/12 27/01/11 28/01/10 12/01/09 30/01/08 30/01/07 27/01/06 -
Price 0.19 0.19 0.19 0.12 0.21 0.30 0.41 -
P/RPS 0.93 1.00 0.66 0.40 0.80 0.97 1.36 -6.13%
P/EPS 35.85 65.52 -271.43 -11.54 -20.79 56.60 49.40 -5.20%
EY 2.79 1.53 -0.37 -8.67 -4.81 1.77 2.02 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.41 0.25 0.38 0.51 0.63 -6.53%

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