[SWSCAP] QoQ Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 39.89%
YoY- -51.24%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 32,586 106,880 78,490 50,564 26,192 112,255 83,879 -46.72%
PBT 2,085 3,216 1,993 686 682 3,671 2,806 -17.94%
Tax -230 -374 0 0 0 -291 0 -
NP 1,855 2,842 1,993 686 682 3,380 2,806 -24.09%
-
NP to SH 1,442 2,543 2,023 768 549 3,133 2,665 -33.57%
-
Tax Rate 11.03% 11.63% 0.00% 0.00% 0.00% 7.93% 0.00% -
Total Cost 30,731 104,038 76,497 49,878 25,510 108,875 81,073 -47.59%
-
Net Worth 64,611 59,733 61,878 60,306 61,156 59,863 59,248 5.94%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 64,611 59,733 61,878 60,306 61,156 59,863 59,248 5.94%
NOSH 126,491 126,392 126,437 125,901 127,674 126,400 126,303 0.09%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 5.69% 2.66% 2.54% 1.36% 2.60% 3.01% 3.35% -
ROE 2.23% 4.26% 3.27% 1.27% 0.90% 5.23% 4.50% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 25.76 84.56 62.08 40.16 20.51 88.81 66.41 -46.78%
EPS 1.14 2.01 1.60 0.61 0.43 2.48 2.11 -33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5108 0.4726 0.4894 0.479 0.479 0.4736 0.4691 5.83%
Adjusted Per Share Value based on latest NOSH - 128,823
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 10.78 35.36 25.97 16.73 8.66 37.14 27.75 -46.72%
EPS 0.48 0.84 0.67 0.25 0.18 1.04 0.88 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2137 0.1976 0.2047 0.1995 0.2023 0.198 0.196 5.92%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.26 0.24 0.22 0.20 0.20 0.22 0.22 -
P/RPS 1.01 0.28 0.35 0.50 0.97 0.25 0.33 110.65%
P/EPS 22.81 11.93 13.75 32.79 46.51 8.88 10.43 68.40%
EY 4.38 8.38 7.27 3.05 2.15 11.27 9.59 -40.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.45 0.42 0.42 0.46 0.47 5.59%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 30/10/13 25/07/13 24/04/13 23/01/13 30/10/12 26/07/12 -
Price 0.38 0.245 0.25 0.22 0.21 0.22 0.22 -
P/RPS 1.48 0.29 0.40 0.55 1.02 0.25 0.33 171.70%
P/EPS 33.33 12.18 15.62 36.07 48.84 8.88 10.43 116.80%
EY 3.00 8.21 6.40 2.77 2.05 11.27 9.59 -53.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.52 0.51 0.46 0.44 0.46 0.47 35.30%

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