[SWSCAP] QoQ TTM Result on 31-May-2006 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -239.05%
YoY- -105.31%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 138,655 130,063 116,108 107,715 104,315 101,475 98,328 25.82%
PBT -12,432 -9,557 -9,202 -294 984 4,327 6,061 -
Tax -131 -115 -254 -145 -670 -1,216 -1,511 -80.49%
NP -12,563 -9,672 -9,456 -439 314 3,111 4,550 -
-
NP to SH -12,519 -9,477 -9,451 -438 315 3,112 4,550 -
-
Tax Rate - - - - 68.09% 28.10% 24.93% -
Total Cost 151,218 139,735 125,564 108,154 104,001 98,364 93,778 37.63%
-
Net Worth 70,206 74,080 70,091 79,627 81,443 54,900 58,734 12.66%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 5,028 10,078 10,078 11,756 10,949 10,062 10,062 -37.10%
Div Payout % 0.00% 0.00% 0.00% 0.00% 3,476.03% 323.35% 221.16% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 70,206 74,080 70,091 79,627 81,443 54,900 58,734 12.66%
NOSH 126,611 126,981 120,847 125,714 126,250 84,216 83,906 31.65%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin -9.06% -7.44% -8.14% -0.41% 0.30% 3.07% 4.63% -
ROE -17.83% -12.79% -13.48% -0.55% 0.39% 5.67% 7.75% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 109.51 102.43 96.08 85.68 82.63 120.49 117.19 -4.43%
EPS -9.89 -7.46 -7.82 -0.35 0.25 3.70 5.42 -
DPS 3.97 7.94 8.34 9.35 8.67 12.00 11.99 -52.23%
NAPS 0.5545 0.5834 0.58 0.6334 0.6451 0.6519 0.70 -14.42%
Adjusted Per Share Value based on latest NOSH - 125,714
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 45.87 43.03 38.41 35.63 34.51 33.57 32.53 25.82%
EPS -4.14 -3.14 -3.13 -0.14 0.10 1.03 1.51 -
DPS 1.66 3.33 3.33 3.89 3.62 3.33 3.33 -37.21%
NAPS 0.2323 0.2451 0.2319 0.2634 0.2694 0.1816 0.1943 12.68%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.31 0.35 0.36 0.36 0.41 0.39 0.77 -
P/RPS 0.28 0.34 0.37 0.42 0.50 0.32 0.66 -43.62%
P/EPS -3.14 -4.69 -4.60 -103.33 164.33 10.55 14.20 -
EY -31.90 -21.32 -21.72 -0.97 0.61 9.47 7.04 -
DY 12.81 22.68 23.17 25.98 21.15 30.77 15.58 -12.26%
P/NAPS 0.56 0.60 0.62 0.57 0.64 0.60 1.10 -36.32%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 30/01/07 31/10/06 28/07/06 28/04/06 27/01/06 28/10/05 -
Price 0.34 0.30 0.35 0.35 0.38 0.41 0.39 -
P/RPS 0.31 0.29 0.36 0.41 0.46 0.34 0.33 -4.09%
P/EPS -3.44 -4.02 -4.48 -100.46 152.30 11.10 7.19 -
EY -29.08 -24.88 -22.34 -1.00 0.66 9.01 13.90 -
DY 11.68 26.46 23.83 26.72 22.82 29.27 30.75 -47.64%
P/NAPS 0.61 0.51 0.60 0.55 0.59 0.63 0.56 5.88%

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