[SWSCAP] YoY TTM Result on 31-Aug-2010 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -60.23%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 106,881 112,255 89,182 144,917 137,655 139,526 138,024 -4.16%
PBT 3,216 3,671 916 -3,133 -4,371 -8,705 -2,125 -
Tax -373 -291 -231 0 17 1,004 -335 1.80%
NP 2,843 3,380 685 -3,133 -4,354 -7,701 -2,460 -
-
NP to SH 2,543 3,132 589 -2,695 -4,413 -7,339 -2,552 -
-
Tax Rate 11.60% 7.93% 25.22% - - - - -
Total Cost 104,038 108,875 88,497 148,050 142,009 147,227 140,484 -4.87%
-
Net Worth 59,675 60,110 56,532 55,738 57,374 63,074 71,021 -2.85%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 59,675 60,110 56,532 55,738 57,374 63,074 71,021 -2.85%
NOSH 126,271 126,923 126,470 126,105 123,333 126,250 126,666 -0.05%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 2.66% 3.01% 0.77% -2.16% -3.16% -5.52% -1.78% -
ROE 4.26% 5.21% 1.04% -4.84% -7.69% -11.64% -3.59% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 84.64 88.44 70.52 114.92 111.61 110.52 108.97 -4.11%
EPS 2.01 2.47 0.47 -2.14 -3.58 -5.81 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4726 0.4736 0.447 0.442 0.4652 0.4996 0.5607 -2.80%
Adjusted Per Share Value based on latest NOSH - 126,105
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 35.36 37.14 29.50 47.94 45.54 46.16 45.66 -4.16%
EPS 0.84 1.04 0.19 -0.89 -1.46 -2.43 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1974 0.1989 0.187 0.1844 0.1898 0.2087 0.235 -2.86%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.24 0.22 0.19 0.25 0.16 0.25 0.34 -
P/RPS 0.28 0.25 0.27 0.22 0.14 0.23 0.31 -1.68%
P/EPS 11.92 8.92 40.80 -11.70 -4.47 -4.30 -16.88 -
EY 8.39 11.22 2.45 -8.55 -22.36 -23.25 -5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.43 0.57 0.34 0.50 0.61 -2.93%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/10/13 30/10/12 31/10/11 28/10/10 28/10/09 29/10/08 01/11/07 -
Price 0.245 0.22 0.25 0.22 0.14 0.14 0.28 -
P/RPS 0.29 0.25 0.35 0.19 0.13 0.13 0.26 1.83%
P/EPS 12.17 8.92 53.68 -10.29 -3.91 -2.41 -13.90 -
EY 8.22 11.22 1.86 -9.71 -25.56 -41.52 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.56 0.50 0.30 0.28 0.50 0.65%

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