[SWSCAP] YoY Quarter Result on 31-May-2010 [#3]

Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 131.85%
YoY- 149.66%
Quarter Report
View:
Show?
Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 27,926 29,838 21,879 40,809 35,260 35,358 30,296 -1.34%
PBT 1,306 1,192 835 544 -1,465 -2,332 1,163 1.94%
Tax 0 0 0 0 0 0 -110 -
NP 1,306 1,192 835 544 -1,465 -2,332 1,053 3.65%
-
NP to SH 1,255 1,090 746 659 -1,327 -2,144 1,000 3.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 9.46% -
Total Cost 26,620 28,646 21,044 40,265 36,725 37,690 29,243 -1.55%
-
Net Worth 62,040 59,455 56,974 57,180 56,365 63,672 71,240 -2.27%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 62,040 59,455 56,974 57,180 56,365 63,672 71,240 -2.27%
NOSH 126,767 126,744 126,440 126,730 126,380 126,863 126,582 0.02%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 4.68% 3.99% 3.82% 1.33% -4.15% -6.60% 3.48% -
ROE 2.02% 1.83% 1.31% 1.15% -2.35% -3.37% 1.40% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 22.03 23.54 17.30 32.20 27.90 27.87 23.93 -1.36%
EPS 0.99 0.86 0.59 0.52 -1.05 -1.69 0.79 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.4691 0.4506 0.4512 0.446 0.5019 0.5628 -2.30%
Adjusted Per Share Value based on latest NOSH - 126,730
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 9.24 9.87 7.24 13.50 11.66 11.70 10.02 -1.34%
EPS 0.42 0.36 0.25 0.22 -0.44 -0.71 0.33 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.1967 0.1885 0.1892 0.1865 0.2106 0.2357 -2.28%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.22 0.22 0.20 0.22 0.13 0.20 0.30 -
P/RPS 1.00 0.93 1.16 0.68 0.47 0.72 1.25 -3.64%
P/EPS 22.22 25.58 33.90 42.31 -12.38 -11.83 37.97 -8.53%
EY 4.50 3.91 2.95 2.36 -8.08 -8.45 2.63 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.44 0.49 0.29 0.40 0.53 -2.68%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 27/07/11 26/07/10 21/07/09 22/07/08 26/07/07 -
Price 0.25 0.22 0.21 0.22 0.13 0.23 0.28 -
P/RPS 1.13 0.93 1.21 0.68 0.47 0.83 1.17 -0.57%
P/EPS 25.25 25.58 35.59 42.31 -12.38 -13.61 35.44 -5.48%
EY 3.96 3.91 2.81 2.36 -8.08 -7.35 2.82 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.49 0.29 0.46 0.50 0.33%

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