[SWSCAP] YoY TTM Result on 30-Nov-2010 [#1]

Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 16.96%
YoY- 29.76%
Quarter Report
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 113,275 112,426 91,011 133,450 135,555 143,992 131,934 -2.50%
PBT 4,619 3,833 1,013 -2,686 -3,109 -8,602 -4,095 -
Tax -603 -291 -231 0 17 1,045 -277 13.82%
NP 4,016 3,542 782 -2,686 -3,092 -7,557 -4,372 -
-
NP to SH 3,436 3,009 891 -2,238 -3,186 -7,380 -4,498 -
-
Tax Rate 13.05% 7.59% 22.80% - - - - -
Total Cost 109,259 108,884 90,229 136,136 138,647 151,549 136,306 -3.61%
-
Net Worth 64,611 61,156 57,208 56,775 57,792 61,821 69,220 -1.14%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 64,611 61,156 57,208 56,775 57,792 61,821 69,220 -1.14%
NOSH 126,491 127,674 126,792 127,586 124,285 126,346 126,039 0.05%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 3.55% 3.15% 0.86% -2.01% -2.28% -5.25% -3.31% -
ROE 5.32% 4.92% 1.56% -3.94% -5.51% -11.94% -6.50% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 89.55 88.06 71.78 104.60 109.07 113.97 104.68 -2.56%
EPS 2.72 2.36 0.70 -1.75 -2.56 -5.84 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5108 0.479 0.4512 0.445 0.465 0.4893 0.5492 -1.19%
Adjusted Per Share Value based on latest NOSH - 127,586
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 37.47 37.19 30.11 44.15 44.84 47.64 43.65 -2.51%
EPS 1.14 1.00 0.29 -0.74 -1.05 -2.44 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2137 0.2023 0.1893 0.1878 0.1912 0.2045 0.229 -1.14%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.26 0.20 0.19 0.21 0.16 0.16 0.25 -
P/RPS 0.29 0.23 0.26 0.20 0.15 0.14 0.24 3.20%
P/EPS 9.57 8.49 27.04 -11.97 -6.24 -2.74 -7.01 -
EY 10.45 11.78 3.70 -8.35 -16.02 -36.51 -14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.42 0.47 0.34 0.33 0.46 1.73%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 24/01/14 23/01/13 11/01/12 27/01/11 28/01/10 12/01/09 30/01/08 -
Price 0.38 0.21 0.19 0.19 0.19 0.12 0.21 -
P/RPS 0.42 0.24 0.26 0.18 0.17 0.11 0.20 13.14%
P/EPS 13.99 8.91 27.04 -10.83 -7.41 -2.05 -5.88 -
EY 7.15 11.22 3.70 -9.23 -13.49 -48.68 -16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.44 0.42 0.43 0.41 0.25 0.38 11.73%

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