[SWSCAP] YoY TTM Result on 31-Aug-2005 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -44.88%
YoY- -42.64%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 139,526 138,024 116,108 98,328 99,578 0 -
PBT -8,705 -2,125 -9,202 6,061 10,131 0 -
Tax 1,004 -335 -254 -1,511 -2,198 0 -
NP -7,701 -2,460 -9,456 4,550 7,933 0 -
-
NP to SH -7,339 -2,552 -9,451 4,550 7,933 0 -
-
Tax Rate - - - 24.93% 21.70% - -
Total Cost 147,227 140,484 125,564 93,778 91,645 0 -
-
Net Worth 63,074 71,021 70,091 58,734 60,268 0 -
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - 10,078 10,062 - - -
Div Payout % - - 0.00% 221.16% - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 63,074 71,021 70,091 58,734 60,268 0 -
NOSH 126,250 126,666 120,847 83,906 79,920 0 -
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin -5.52% -1.78% -8.14% 4.63% 7.97% 0.00% -
ROE -11.64% -3.59% -13.48% 7.75% 13.16% 0.00% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 110.52 108.97 96.08 117.19 124.60 0.00 -
EPS -5.81 -2.01 -7.82 5.42 9.93 0.00 -
DPS 0.00 0.00 8.34 11.99 0.00 0.00 -
NAPS 0.4996 0.5607 0.58 0.70 0.7541 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,906
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 45.79 45.30 38.11 32.27 32.68 0.00 -
EPS -2.41 -0.84 -3.10 1.49 2.60 0.00 -
DPS 0.00 0.00 3.31 3.30 0.00 0.00 -
NAPS 0.207 0.2331 0.23 0.1928 0.1978 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 - -
Price 0.25 0.34 0.36 0.77 0.82 0.00 -
P/RPS 0.23 0.31 0.37 0.66 0.66 0.00 -
P/EPS -4.30 -16.88 -4.60 14.20 8.26 0.00 -
EY -23.25 -5.93 -21.72 7.04 12.10 0.00 -
DY 0.00 0.00 23.17 15.58 0.00 0.00 -
P/NAPS 0.50 0.61 0.62 1.10 1.09 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 29/10/08 01/11/07 31/10/06 28/10/05 - - -
Price 0.14 0.28 0.35 0.39 0.00 0.00 -
P/RPS 0.13 0.26 0.36 0.33 0.00 0.00 -
P/EPS -2.41 -13.90 -4.48 7.19 0.00 0.00 -
EY -41.52 -7.20 -22.34 13.90 0.00 0.00 -
DY 0.00 0.00 23.83 30.75 0.00 0.00 -
P/NAPS 0.28 0.50 0.60 0.56 0.00 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