[SWSCAP] QoQ Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -73.78%
YoY- -39.04%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 124,852 93,928 62,481 32,652 126,619 96,274 64,254 55.52%
PBT 479 -925 2,139 1,374 4,349 3,676 3,369 -72.66%
Tax 602 -440 -268 -234 103 -513 -512 -
NP 1,081 -1,365 1,871 1,140 4,452 3,163 2,857 -47.59%
-
NP to SH 302 -2,054 1,282 879 3,353 2,398 2,182 -73.14%
-
Tax Rate -125.68% - 12.53% 17.03% -2.37% 13.96% 15.20% -
Total Cost 123,771 95,293 60,610 31,512 122,167 93,111 61,397 59.37%
-
Net Worth 63,167 60,212 64,899 64,727 63,390 65,768 65,802 -2.68%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - 12 - - -
Div Payout % - - - - 0.38% - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 63,167 60,212 64,899 64,727 63,390 65,768 65,802 -2.68%
NOSH 127,999 126,790 126,930 127,391 126,528 126,210 126,860 0.59%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 0.87% -1.45% 2.99% 3.49% 3.52% 3.29% 4.45% -
ROE 0.48% -3.41% 1.98% 1.36% 5.29% 3.65% 3.32% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 97.54 74.08 49.22 25.63 100.07 76.28 50.65 54.60%
EPS 0.24 -1.62 1.01 0.69 2.65 1.90 1.72 -73.00%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4935 0.4749 0.5113 0.5081 0.501 0.5211 0.5187 -3.25%
Adjusted Per Share Value based on latest NOSH - 127,391
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 41.30 31.07 20.67 10.80 41.89 31.85 21.26 55.50%
EPS 0.10 -0.68 0.42 0.29 1.11 0.79 0.72 -73.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.209 0.1992 0.2147 0.2141 0.2097 0.2176 0.2177 -2.67%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.76 0.775 0.82 0.82 0.845 0.765 0.555 -
P/RPS 0.78 1.05 1.67 3.20 0.84 1.00 1.10 -20.43%
P/EPS 322.12 -47.84 81.19 118.84 31.89 40.26 32.27 361.66%
EY 0.31 -2.09 1.23 0.84 3.14 2.48 3.10 -78.36%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.54 1.63 1.60 1.61 1.69 1.47 1.07 27.39%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 22/07/15 23/04/15 22/01/15 29/10/14 24/07/14 21/04/14 -
Price 0.81 0.80 0.82 0.825 0.81 0.87 0.775 -
P/RPS 0.83 1.08 1.67 3.22 0.81 1.14 1.53 -33.41%
P/EPS 343.31 -49.38 81.19 119.57 30.57 45.79 45.06 285.76%
EY 0.29 -2.03 1.23 0.84 3.27 2.18 2.22 -74.15%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.64 1.68 1.60 1.62 1.62 1.67 1.49 6.58%

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