[SWSCAP] YoY TTM Result on 30-Nov-2005 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -31.6%
YoY- -64.3%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 143,992 131,934 130,063 101,475 98,838 18,899 50.03%
PBT -8,602 -4,095 -9,557 4,327 11,122 2,433 -
Tax 1,045 -277 -115 -1,216 -2,404 -483 -
NP -7,557 -4,372 -9,672 3,111 8,718 1,950 -
-
NP to SH -7,380 -4,498 -9,477 3,112 8,718 1,950 -
-
Tax Rate - - - 28.10% 21.61% 19.85% -
Total Cost 151,549 136,306 139,735 98,364 90,120 16,949 54.90%
-
Net Worth 61,821 69,220 74,080 54,900 62,690 36,291 11.22%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - 10,078 10,062 - - -
Div Payout % - - 0.00% 323.35% - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 61,821 69,220 74,080 54,900 62,690 36,291 11.22%
NOSH 126,346 126,039 126,981 84,216 80,641 54,166 18.43%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin -5.25% -3.31% -7.44% 3.07% 8.82% 10.32% -
ROE -11.94% -6.50% -12.79% 5.67% 13.91% 5.37% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 113.97 104.68 102.43 120.49 122.56 34.89 26.67%
EPS -5.84 -3.57 -7.46 3.70 10.81 3.60 -
DPS 0.00 0.00 7.94 12.00 0.00 0.00 -
NAPS 0.4893 0.5492 0.5834 0.6519 0.7774 0.67 -6.08%
Adjusted Per Share Value based on latest NOSH - 84,216
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 47.64 43.65 43.03 33.57 32.70 6.25 50.04%
EPS -2.44 -1.49 -3.14 1.03 2.88 0.65 -
DPS 0.00 0.00 3.33 3.33 0.00 0.00 -
NAPS 0.2045 0.229 0.2451 0.1816 0.2074 0.1201 11.21%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 - -
Price 0.16 0.25 0.35 0.39 0.96 0.00 -
P/RPS 0.14 0.24 0.34 0.32 0.78 0.00 -
P/EPS -2.74 -7.01 -4.69 10.55 8.88 0.00 -
EY -36.51 -14.27 -21.32 9.47 11.26 0.00 -
DY 0.00 0.00 22.68 30.77 0.00 0.00 -
P/NAPS 0.33 0.46 0.60 0.60 1.23 0.00 -
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 12/01/09 30/01/08 30/01/07 27/01/06 21/02/05 - -
Price 0.12 0.21 0.30 0.41 1.02 0.00 -
P/RPS 0.11 0.20 0.29 0.34 0.83 0.00 -
P/EPS -2.05 -5.88 -4.02 11.10 9.44 0.00 -
EY -48.68 -16.99 -24.88 9.01 10.60 0.00 -
DY 0.00 0.00 26.46 29.27 0.00 0.00 -
P/NAPS 0.25 0.38 0.51 0.63 1.31 0.00 -

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