[SWSCAP] QoQ TTM Result on 28-Feb-2009 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 26.17%
YoY- -30.77%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 135,555 137,655 145,779 145,877 143,992 139,526 131,344 2.12%
PBT -3,109 -4,371 -5,614 -6,481 -8,602 -8,705 -7,555 -44.64%
Tax 17 17 1,012 1,012 1,045 1,004 -151 -
NP -3,092 -4,354 -4,602 -5,469 -7,557 -7,701 -7,706 -45.56%
-
NP to SH -3,186 -4,413 -4,632 -5,449 -7,380 -7,339 -7,311 -42.49%
-
Tax Rate - - - - - - - -
Total Cost 138,647 142,009 150,381 151,346 151,549 147,227 139,050 -0.19%
-
Net Worth 57,792 57,374 56,365 58,020 61,821 63,074 63,672 -6.24%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 57,792 57,374 56,365 58,020 61,821 63,074 63,672 -6.24%
NOSH 124,285 123,333 126,380 126,960 126,346 126,250 126,863 -1.35%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin -2.28% -3.16% -3.16% -3.75% -5.25% -5.52% -5.87% -
ROE -5.51% -7.69% -8.22% -9.39% -11.94% -11.64% -11.48% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 109.07 111.61 115.35 114.90 113.97 110.52 103.53 3.53%
EPS -2.56 -3.58 -3.67 -4.29 -5.84 -5.81 -5.76 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.4652 0.446 0.457 0.4893 0.4996 0.5019 -4.95%
Adjusted Per Share Value based on latest NOSH - 126,960
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 44.84 45.54 48.23 48.26 47.64 46.16 43.45 2.11%
EPS -1.05 -1.46 -1.53 -1.80 -2.44 -2.43 -2.42 -42.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1898 0.1865 0.1919 0.2045 0.2087 0.2106 -6.23%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.16 0.16 0.13 0.13 0.16 0.25 0.20 -
P/RPS 0.15 0.14 0.11 0.11 0.14 0.23 0.19 -14.56%
P/EPS -6.24 -4.47 -3.55 -3.03 -2.74 -4.30 -3.47 47.82%
EY -16.02 -22.36 -28.19 -33.01 -36.51 -23.25 -28.81 -32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.29 0.28 0.33 0.50 0.40 -10.25%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/10/09 21/07/09 22/04/09 12/01/09 29/10/08 22/07/08 -
Price 0.19 0.14 0.13 0.13 0.12 0.14 0.23 -
P/RPS 0.17 0.13 0.11 0.11 0.11 0.13 0.22 -15.77%
P/EPS -7.41 -3.91 -3.55 -3.03 -2.05 -2.41 -3.99 51.03%
EY -13.49 -25.56 -28.19 -33.01 -48.68 -41.52 -25.06 -33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.29 0.28 0.25 0.28 0.46 -7.37%

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