[SWSCAP] QoQ Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 92.11%
YoY- 93.38%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 144,917 148,865 141,680 142,636 137,655 140,021 139,512 2.55%
PBT -3,132 -2,360 -4,630 -96 -4,371 -5,748 -5,690 -32.76%
Tax 0 0 0 0 16 0 0 -
NP -3,132 -2,360 -4,630 -96 -4,355 -5,748 -5,690 -32.76%
-
NP to SH -2,696 -1,996 -4,312 -348 -4,413 -5,637 -5,802 -39.92%
-
Tax Rate - - - - - - - -
Total Cost 148,049 151,225 146,310 142,732 142,010 145,769 145,202 1.29%
-
Net Worth 55,945 57,241 56,677 57,792 58,823 56,457 57,893 -2.24%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 55,945 57,241 56,677 57,792 58,823 56,457 57,893 -2.24%
NOSH 126,572 126,864 126,823 124,285 126,446 126,586 126,681 -0.05%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -2.16% -1.59% -3.27% -0.07% -3.16% -4.11% -4.08% -
ROE -4.82% -3.49% -7.61% -0.60% -7.50% -9.99% -10.02% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 114.49 117.34 111.71 114.76 108.86 110.61 110.13 2.61%
EPS -2.13 -1.57 -3.40 -0.28 -3.49 -4.45 -4.58 -39.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.442 0.4512 0.4469 0.465 0.4652 0.446 0.457 -2.19%
Adjusted Per Share Value based on latest NOSH - 124,285
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 47.94 49.25 46.87 47.19 45.54 46.32 46.15 2.56%
EPS -0.89 -0.66 -1.43 -0.12 -1.46 -1.86 -1.92 -40.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1894 0.1875 0.1912 0.1946 0.1868 0.1915 -2.23%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.25 0.22 0.27 0.16 0.16 0.13 0.13 -
P/RPS 0.22 0.19 0.24 0.14 0.15 0.12 0.12 49.62%
P/EPS -11.74 -13.98 -7.94 -57.14 -4.58 -2.92 -2.84 156.90%
EY -8.52 -7.15 -12.59 -1.75 -21.81 -34.26 -35.23 -61.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.60 0.34 0.34 0.29 0.28 60.41%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 26/07/10 14/04/10 28/01/10 28/10/09 21/07/09 22/04/09 -
Price 0.22 0.22 0.27 0.19 0.14 0.13 0.13 -
P/RPS 0.19 0.19 0.24 0.17 0.13 0.12 0.12 35.73%
P/EPS -10.33 -13.98 -7.94 -67.86 -4.01 -2.92 -2.84 135.95%
EY -9.68 -7.15 -12.59 -1.47 -24.93 -34.26 -35.23 -57.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.60 0.41 0.30 0.29 0.28 47.03%

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