[SWSCAP] YoY Quarter Result on 31-May-2018 [#3]

Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 184.33%
YoY- 188.69%
Quarter Report
View:
Show?
Quarter Result
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 44,907 0 40,187 35,243 38,420 36,590 31,447 6.90%
PBT 2,333 0 253 1,339 1,024 1,858 -3,064 -
Tax -473 0 -224 264 -265 819 -172 20.85%
NP 1,860 0 29 1,603 759 2,677 -3,236 -
-
NP to SH 1,816 0 177 1,582 548 1,886 -3,336 -
-
Tax Rate 20.27% - 88.54% -19.72% 25.88% -44.08% - -
Total Cost 43,047 0 40,158 33,640 37,661 33,913 34,683 4.12%
-
Net Worth 90,478 0 95,384 100,216 83,061 83,119 60,010 7.99%
Dividend
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 90,478 0 95,384 100,216 83,061 83,119 60,010 7.99%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 126,363 7.10%
Ratio Analysis
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 4.14% 0.00% 0.07% 4.55% 1.98% 7.32% -10.29% -
ROE 2.01% 0.00% 0.19% 1.58% 0.66% 2.27% -5.56% -
Per Share
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 24.63 0.00 22.04 24.16 26.34 25.08 24.89 -0.19%
EPS 1.00 0.00 0.10 1.08 0.38 1.34 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4962 0.00 0.5231 0.687 0.5694 0.5698 0.4749 0.82%
Adjusted Per Share Value based on latest NOSH - 145,875
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 14.86 0.00 13.29 11.66 12.71 12.10 10.40 6.91%
EPS 0.60 0.00 0.06 0.52 0.18 0.62 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2993 0.00 0.3156 0.3315 0.2748 0.275 0.1985 7.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.605 0.64 0.535 0.98 1.15 1.14 0.775 -
P/RPS 2.46 0.00 2.43 4.06 4.37 4.54 3.11 -4.29%
P/EPS 60.75 0.00 551.15 90.37 306.12 88.17 -29.36 -
EY 1.65 0.00 0.18 1.11 0.33 1.13 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.02 1.43 2.02 2.00 1.63 -5.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 27/11/20 - 29/07/19 30/07/18 28/07/17 28/07/16 22/07/15 -
Price 0.59 0.00 0.73 0.79 1.13 1.31 0.80 -
P/RPS 2.40 0.00 3.31 3.27 4.29 5.22 3.21 -5.30%
P/EPS 59.24 0.00 752.04 72.85 300.80 101.32 -30.30 -
EY 1.69 0.00 0.13 1.37 0.33 0.99 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 1.40 1.15 1.98 2.30 1.68 -6.25%

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