[SWSCAP] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -26.47%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 83,879 54,041 26,021 89,182 65,649 43,770 24,192 128.90%
PBT 2,806 1,614 520 915 1,138 303 423 252.64%
Tax 0 0 0 -231 0 0 0 -
NP 2,806 1,614 520 684 1,138 303 423 252.64%
-
NP to SH 2,665 1,575 672 589 801 55 370 272.51%
-
Tax Rate 0.00% 0.00% 0.00% 25.25% 0.00% 0.00% 0.00% -
Total Cost 81,073 52,427 25,501 88,498 64,511 43,467 23,769 126.42%
-
Net Worth 59,248 58,402 57,208 56,956 57,290 61,050 56,775 2.88%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 59,248 58,402 57,208 56,956 57,290 61,050 56,775 2.88%
NOSH 126,303 127,016 126,792 127,391 127,142 137,500 127,586 -0.67%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 3.35% 2.99% 2.00% 0.77% 1.73% 0.69% 1.75% -
ROE 4.50% 2.70% 1.17% 1.03% 1.40% 0.09% 0.65% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 66.41 42.55 20.52 70.01 51.63 31.83 18.96 130.46%
EPS 2.11 1.24 0.53 0.47 0.63 0.04 0.29 275.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4691 0.4598 0.4512 0.4471 0.4506 0.444 0.445 3.57%
Adjusted Per Share Value based on latest NOSH - 126,470
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 27.75 17.88 8.61 29.50 21.72 14.48 8.00 128.97%
EPS 0.88 0.52 0.22 0.19 0.26 0.02 0.12 276.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1932 0.1893 0.1884 0.1895 0.202 0.1878 2.88%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.22 0.21 0.19 0.19 0.20 0.19 0.21 -
P/RPS 0.33 0.49 0.93 0.27 0.39 0.60 1.11 -55.42%
P/EPS 10.43 16.94 35.85 41.09 31.75 475.00 72.41 -72.48%
EY 9.59 5.90 2.79 2.43 3.15 0.21 1.38 263.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.42 0.44 0.43 0.47 0.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 20/04/12 11/01/12 31/10/11 27/07/11 25/04/11 27/01/11 -
Price 0.22 0.19 0.19 0.25 0.21 0.195 0.19 -
P/RPS 0.33 0.45 0.93 0.36 0.41 0.61 1.00 -52.21%
P/EPS 10.43 15.32 35.85 54.07 33.33 487.50 65.52 -70.59%
EY 9.59 6.53 2.79 1.85 3.00 0.21 1.53 239.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.42 0.56 0.47 0.44 0.43 6.10%

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