[SWSCAP] YoY TTM Result on 30-Nov-2011 [#1]

Announcement Date
11-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 51.27%
YoY- 139.81%
Quarter Report
View:
Show?
TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 126,685 113,275 112,426 91,011 133,450 135,555 143,992 -2.11%
PBT 3,638 4,619 3,833 1,013 -2,686 -3,109 -8,602 -
Tax 117 -603 -291 -231 0 17 1,045 -30.56%
NP 3,755 4,016 3,542 782 -2,686 -3,092 -7,557 -
-
NP to SH 2,809 3,436 3,009 891 -2,238 -3,186 -7,380 -
-
Tax Rate -3.22% 13.05% 7.59% 22.80% - - - -
Total Cost 122,930 109,259 108,884 90,229 136,136 138,647 151,549 -3.42%
-
Net Worth 64,727 64,611 61,156 57,208 56,775 57,792 61,821 0.76%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 12 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 64,727 64,611 61,156 57,208 56,775 57,792 61,821 0.76%
NOSH 127,391 126,491 127,674 126,792 127,586 124,285 126,346 0.13%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 2.96% 3.55% 3.15% 0.86% -2.01% -2.28% -5.25% -
ROE 4.34% 5.32% 4.92% 1.56% -3.94% -5.51% -11.94% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 99.45 89.55 88.06 71.78 104.60 109.07 113.97 -2.24%
EPS 2.21 2.72 2.36 0.70 -1.75 -2.56 -5.84 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5081 0.5108 0.479 0.4512 0.445 0.465 0.4893 0.63%
Adjusted Per Share Value based on latest NOSH - 126,792
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 41.91 37.47 37.19 30.11 44.15 44.84 47.64 -2.11%
EPS 0.93 1.14 1.00 0.29 -0.74 -1.05 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2141 0.2137 0.2023 0.1893 0.1878 0.1912 0.2045 0.76%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.82 0.26 0.20 0.19 0.21 0.16 0.16 -
P/RPS 0.82 0.29 0.23 0.26 0.20 0.15 0.14 34.24%
P/EPS 37.19 9.57 8.49 27.04 -11.97 -6.24 -2.74 -
EY 2.69 10.45 11.78 3.70 -8.35 -16.02 -36.51 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.51 0.42 0.42 0.47 0.34 0.33 30.21%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 22/01/15 24/01/14 23/01/13 11/01/12 27/01/11 28/01/10 12/01/09 -
Price 0.825 0.38 0.21 0.19 0.19 0.19 0.12 -
P/RPS 0.83 0.42 0.24 0.26 0.18 0.17 0.11 40.02%
P/EPS 37.41 13.99 8.91 27.04 -10.83 -7.41 -2.05 -
EY 2.67 7.15 11.22 3.70 -9.23 -13.49 -48.68 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.74 0.44 0.42 0.43 0.41 0.25 36.52%

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