[SWSCAP] QoQ Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 91.95%
YoY- 24.23%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 25,428 98,328 72,271 46,613 22,281 95,456 69,655 -48.88%
PBT 936 6,077 6,873 5,148 2,670 10,885 7,313 -74.57%
Tax -238 -1,511 -1,740 -1,046 -533 -2,354 -1,803 -74.04%
NP 698 4,566 5,133 4,102 2,137 8,531 5,510 -74.74%
-
NP to SH 699 4,566 5,133 4,102 2,137 8,531 5,510 -74.72%
-
Tax Rate 25.43% 24.86% 25.32% 20.32% 19.96% 21.63% 24.65% -
Total Cost 24,730 93,762 67,138 42,511 20,144 86,925 64,145 -46.99%
-
Net Worth 54,900 58,196 65,694 64,745 62,690 41,882 33,941 37.75%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 1,662 4,139 4,143 - - - -
Div Payout % - 36.42% 80.65% 101.01% - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 54,900 58,196 65,694 64,745 62,690 41,882 33,941 37.75%
NOSH 84,216 83,137 82,790 82,868 80,641 55,540 47,377 46.68%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 2.75% 4.64% 7.10% 8.80% 9.59% 8.94% 7.91% -
ROE 1.27% 7.85% 7.81% 6.34% 3.41% 20.37% 16.23% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 30.19 118.27 87.29 56.25 27.63 171.87 147.02 -65.16%
EPS 0.83 5.49 6.20 4.95 2.65 15.36 11.63 -82.76%
DPS 0.00 2.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.6519 0.70 0.7935 0.7813 0.7774 0.7541 0.7164 -6.09%
Adjusted Per Share Value based on latest NOSH - 83,263
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 8.41 32.53 23.91 15.42 7.37 31.58 23.04 -48.89%
EPS 0.23 1.51 1.70 1.36 0.71 2.82 1.82 -74.78%
DPS 0.00 0.55 1.37 1.37 0.00 0.00 0.00 -
NAPS 0.1816 0.1925 0.2173 0.2142 0.2074 0.1386 0.1123 37.73%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.39 0.77 0.71 0.90 0.96 0.82 0.83 -
P/RPS 1.29 0.65 0.81 1.60 3.47 0.48 0.56 74.33%
P/EPS 46.99 14.02 11.45 18.18 36.23 5.34 7.14 250.78%
EY 2.13 7.13 8.73 5.50 2.76 18.73 14.01 -71.48%
DY 0.00 2.60 7.04 5.56 0.00 0.00 0.00 -
P/NAPS 0.60 1.10 0.89 1.15 1.23 1.09 1.16 -35.53%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 28/10/05 13/09/05 29/04/05 21/02/05 26/10/04 26/08/04 -
Price 0.41 0.39 0.71 0.90 1.02 1.04 0.81 -
P/RPS 1.36 0.33 0.81 1.60 3.69 0.61 0.55 82.75%
P/EPS 49.40 7.10 11.45 18.18 38.49 6.77 6.96 268.88%
EY 2.02 14.08 8.73 5.50 2.60 14.77 14.36 -72.91%
DY 0.00 5.13 7.04 5.56 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.89 1.15 1.31 1.38 1.13 -32.23%

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