[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
09-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 69,655 41,920 41,920 18,899 0 0 0 -
PBT 7,313 4,112 4,112 2,433 0 0 0 -
Tax -1,803 -810 -810 -483 0 0 0 -
NP 5,510 3,302 3,302 1,950 0 0 0 -
-
NP to SH 5,510 3,302 3,302 1,950 0 0 0 -
-
Tax Rate 24.65% 19.70% 19.70% 19.85% - - - -
Total Cost 64,145 38,618 38,618 16,949 0 0 0 -
-
Net Worth 33,941 39,861 0 36,291 0 0 0 -
Dividend
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 33,941 39,861 0 36,291 0 0 0 -
NOSH 47,377 59,495 59,495 54,166 0 0 0 -
Ratio Analysis
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 7.91% 7.88% 7.88% 10.32% 0.00% 0.00% 0.00% -
ROE 16.23% 8.28% 0.00% 5.37% 0.00% 0.00% 0.00% -
Per Share
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 147.02 70.46 70.46 34.89 0.00 0.00 0.00 -
EPS 11.63 5.55 5.55 3.60 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7164 0.67 0.00 0.67 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,166
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 23.04 13.87 13.87 6.25 0.00 0.00 0.00 -
EPS 1.82 1.09 1.09 0.65 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.1319 0.00 0.1201 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/05/04 - - - - - - -
Price 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 14.01 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 26/08/04 30/04/04 - 09/03/04 - - - -
Price 0.81 0.97 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.55 1.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.96 17.48 0.00 0.00 0.00 0.00 0.00 -
EY 14.36 5.72 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.45 0.00 0.00 0.00 0.00 0.00 -

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