[SWSCAP] YoY Quarter Result on 30-Nov-2009 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 52.97%
YoY- 93.38%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 26,192 26,021 24,192 35,659 37,759 33,293 39,383 -6.56%
PBT 682 520 423 -24 -1,286 -1,389 581 2.70%
Tax 0 0 0 0 0 -41 -99 -
NP 682 520 423 -24 -1,286 -1,430 482 5.94%
-
NP to SH 549 672 370 -87 -1,314 -1,273 673 -3.33%
-
Tax Rate 0.00% 0.00% 0.00% - - - 17.04% -
Total Cost 25,510 25,501 23,769 35,683 39,045 34,723 38,901 -6.78%
-
Net Worth 61,156 57,208 56,775 57,792 61,821 69,220 74,080 -3.14%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 61,156 57,208 56,775 57,792 61,821 69,220 74,080 -3.14%
NOSH 127,674 126,792 127,586 124,285 126,346 126,039 126,981 0.09%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.60% 2.00% 1.75% -0.07% -3.41% -4.30% 1.22% -
ROE 0.90% 1.17% 0.65% -0.15% -2.13% -1.84% 0.91% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 20.51 20.52 18.96 28.69 29.89 26.41 31.01 -6.65%
EPS 0.43 0.53 0.29 -0.07 -1.04 -1.01 0.53 -3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.479 0.4512 0.445 0.465 0.4893 0.5492 0.5834 -3.22%
Adjusted Per Share Value based on latest NOSH - 124,285
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 8.66 8.61 8.00 11.80 12.49 11.01 13.03 -6.57%
EPS 0.18 0.22 0.12 -0.03 -0.43 -0.42 0.22 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2023 0.1893 0.1878 0.1912 0.2045 0.229 0.2451 -3.14%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.20 0.19 0.21 0.16 0.16 0.25 0.35 -
P/RPS 0.97 0.93 1.11 0.56 0.54 0.95 1.13 -2.51%
P/EPS 46.51 35.85 72.41 -228.57 -15.38 -24.75 66.04 -5.67%
EY 2.15 2.79 1.38 -0.44 -6.50 -4.04 1.51 6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.47 0.34 0.33 0.46 0.60 -5.76%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 11/01/12 27/01/11 28/01/10 12/01/09 30/01/08 30/01/07 -
Price 0.21 0.19 0.19 0.19 0.12 0.21 0.30 -
P/RPS 1.02 0.93 1.00 0.66 0.40 0.80 0.97 0.84%
P/EPS 48.84 35.85 65.52 -271.43 -11.54 -20.79 56.60 -2.42%
EY 2.05 2.79 1.53 -0.37 -8.67 -4.81 1.77 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.43 0.41 0.25 0.38 0.51 -2.42%

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