[SWSCAP] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 327.94%
YoY- -3.72%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 135,885 137,738 146,016 157,532 115,459 108,877 105,200 18.54%
PBT -2,126 -2,629 -6,268 2,324 -703 822 192 -
Tax -335 -256 -166 -396 -478 -497 -408 -12.28%
NP -2,461 -2,885 -6,434 1,928 -1,181 325 -216 404.09%
-
NP to SH -2,552 -2,901 -6,352 2,692 -1,181 325 -216 416.41%
-
Tax Rate - - - 17.04% - 60.46% 212.50% -
Total Cost 138,346 140,623 152,450 155,604 116,640 108,552 105,416 19.80%
-
Net Worth 70,921 71,200 70,163 74,080 70,616 73,594 69,670 1.19%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - 2,435 6,196 - -
Div Payout % - - - - 0.00% 1,904.76% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 70,921 71,200 70,163 74,080 70,616 73,594 69,670 1.19%
NOSH 126,532 126,511 126,533 126,981 121,752 116,190 107,999 11.10%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin -1.81% -2.09% -4.41% 1.22% -1.02% 0.30% -0.21% -
ROE -3.60% -4.07% -9.05% 3.63% -1.67% 0.44% -0.31% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 107.39 108.87 115.40 124.06 94.83 93.71 97.41 6.69%
EPS -2.02 -2.29 -5.02 2.12 -0.97 0.28 -0.20 365.28%
DPS 0.00 0.00 0.00 0.00 2.00 5.33 0.00 -
NAPS 0.5605 0.5628 0.5545 0.5834 0.58 0.6334 0.6451 -8.92%
Adjusted Per Share Value based on latest NOSH - 126,981
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 44.95 45.57 48.31 52.11 38.20 36.02 34.80 18.54%
EPS -0.84 -0.96 -2.10 0.89 -0.39 0.11 -0.07 421.78%
DPS 0.00 0.00 0.00 0.00 0.81 2.05 0.00 -
NAPS 0.2346 0.2355 0.2321 0.2451 0.2336 0.2435 0.2305 1.17%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.34 0.30 0.31 0.35 0.36 0.36 0.41 -
P/RPS 0.32 0.28 0.27 0.28 0.38 0.38 0.42 -16.53%
P/EPS -16.86 -13.08 -6.18 16.51 -37.11 128.57 -205.00 -81.00%
EY -5.93 -7.64 -16.19 6.06 -2.69 0.78 -0.49 424.72%
DY 0.00 0.00 0.00 0.00 5.56 14.81 0.00 -
P/NAPS 0.61 0.53 0.56 0.60 0.62 0.57 0.64 -3.14%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 01/11/07 26/07/07 30/04/07 30/01/07 31/10/06 28/07/06 28/04/06 -
Price 0.28 0.28 0.34 0.30 0.35 0.35 0.38 -
P/RPS 0.26 0.26 0.29 0.24 0.37 0.37 0.39 -23.62%
P/EPS -13.88 -12.21 -6.77 14.15 -36.08 125.00 -190.00 -82.44%
EY -7.20 -8.19 -14.76 7.07 -2.77 0.80 -0.53 466.64%
DY 0.00 0.00 0.00 0.00 5.71 15.24 0.00 -
P/NAPS 0.50 0.50 0.61 0.51 0.60 0.55 0.59 -10.42%

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