[SWSCAP] YoY TTM Result on 28-Feb-2011 [#2]

Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 78.37%
YoY- 86.8%
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 120,569 108,779 99,453 117,847 138,739 145,877 126,282 -0.76%
PBT 5,898 2,744 2,226 -514 -3,841 -6,481 -4,060 -
Tax -885 -291 -230 -1 17 1,012 -261 22.55%
NP 5,013 2,453 1,996 -515 -3,824 -5,469 -4,321 -
-
NP to SH 3,957 2,326 2,108 -484 -3,668 -5,449 -4,167 -
-
Tax Rate 15.01% 10.60% 10.33% - - - - -
Total Cost 115,556 106,326 97,457 118,362 142,563 151,346 130,603 -2.01%
-
Net Worth 66,178 61,706 58,414 55,944 56,380 58,020 65,854 0.08%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 66,178 61,706 58,414 55,944 56,380 58,020 65,854 0.08%
NOSH 127,586 128,823 127,042 126,000 126,158 126,960 126,546 0.13%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 4.16% 2.26% 2.01% -0.44% -2.76% -3.75% -3.42% -
ROE 5.98% 3.77% 3.61% -0.87% -6.51% -9.39% -6.33% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 94.50 84.44 78.28 93.53 109.97 114.90 99.79 -0.90%
EPS 3.10 1.81 1.66 -0.38 -2.91 -4.29 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5187 0.479 0.4598 0.444 0.4469 0.457 0.5204 -0.05%
Adjusted Per Share Value based on latest NOSH - 126,000
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 39.89 35.99 32.90 38.99 45.90 48.26 41.78 -0.76%
EPS 1.31 0.77 0.70 -0.16 -1.21 -1.80 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2189 0.2041 0.1932 0.1851 0.1865 0.1919 0.2179 0.07%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.555 0.20 0.21 0.19 0.27 0.13 0.20 -
P/RPS 0.59 0.24 0.27 0.20 0.25 0.11 0.20 19.74%
P/EPS 17.89 11.08 12.66 -49.46 -9.29 -3.03 -6.07 -
EY 5.59 9.03 7.90 -2.02 -10.77 -33.01 -16.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.42 0.46 0.43 0.60 0.28 0.38 18.82%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 21/04/14 24/04/13 20/04/12 25/04/11 14/04/10 22/04/09 25/04/08 -
Price 0.775 0.22 0.19 0.195 0.27 0.13 0.20 -
P/RPS 0.82 0.26 0.24 0.21 0.25 0.11 0.20 26.49%
P/EPS 24.99 12.18 11.45 -50.76 -9.29 -3.03 -6.07 -
EY 4.00 8.21 8.73 -1.97 -10.77 -33.01 -16.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.46 0.41 0.44 0.60 0.28 0.38 25.56%

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