[SWSCAP] QoQ 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?
Quarter Result
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 27,735 23,021 23,021 18,899 0 0 0 -
PBT 3,201 1,679 1,679 2,433 0 0 0 -
Tax -993 -327 -327 -483 0 0 0 -
NP 2,208 1,352 1,352 1,950 0 0 0 -
-
NP to SH 2,208 1,352 1,352 1,950 0 0 0 -
-
Tax Rate 31.02% 19.48% 19.48% 19.85% - - - -
Total Cost 25,527 21,669 21,669 16,949 0 0 0 -
-
Net Worth 57,312 43,341 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 57,312 43,341 0 36,291 0 0 0 -
NOSH 80,000 64,688 64,688 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 7.96% 5.87% 5.87% 10.32% 0.00% 0.00% 0.00% -
ROE 3.85% 3.12% 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 34.67 35.59 35.59 34.89 0.00 0.00 0.00 -
EPS 2.76 2.09 2.09 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 9.18 7.62 7.62 6.25 0.00 0.00 0.00 -
EPS 0.73 0.45 0.45 0.65 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.1434 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 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.07 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.33 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 2.34 2.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.35 46.41 0.00 0.00 0.00 0.00 0.00 -
EY 3.41 2.15 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