[SWSCAP] QoQ TTM Result on 31-May-2008 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -75.45%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 145,877 143,992 139,526 131,344 126,282 131,934 138,024 3.76%
PBT -6,481 -8,602 -8,705 -7,555 -4,060 -4,095 -2,125 110.45%
Tax 1,012 1,045 1,004 -151 -261 -277 -335 -
NP -5,469 -7,557 -7,701 -7,706 -4,321 -4,372 -2,460 70.42%
-
NP to SH -5,449 -7,380 -7,339 -7,311 -4,167 -4,498 -2,552 65.89%
-
Tax Rate - - - - - - - -
Total Cost 151,346 151,549 147,227 139,050 130,603 136,306 140,484 5.09%
-
Net Worth 58,020 61,821 63,074 63,672 65,854 69,220 71,021 -12.62%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 58,020 61,821 63,074 63,672 65,854 69,220 71,021 -12.62%
NOSH 126,960 126,346 126,250 126,863 126,546 126,039 126,666 0.15%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -3.75% -5.25% -5.52% -5.87% -3.42% -3.31% -1.78% -
ROE -9.39% -11.94% -11.64% -11.48% -6.33% -6.50% -3.59% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 114.90 113.97 110.52 103.53 99.79 104.68 108.97 3.59%
EPS -4.29 -5.84 -5.81 -5.76 -3.29 -3.57 -2.01 65.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.4893 0.4996 0.5019 0.5204 0.5492 0.5607 -12.75%
Adjusted Per Share Value based on latest NOSH - 126,863
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 48.26 47.64 46.16 43.45 41.78 43.65 45.66 3.76%
EPS -1.80 -2.44 -2.43 -2.42 -1.38 -1.49 -0.84 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1919 0.2045 0.2087 0.2106 0.2179 0.229 0.235 -12.64%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.13 0.16 0.25 0.20 0.20 0.25 0.34 -
P/RPS 0.11 0.14 0.23 0.19 0.20 0.24 0.31 -49.91%
P/EPS -3.03 -2.74 -4.30 -3.47 -6.07 -7.01 -16.88 -68.21%
EY -33.01 -36.51 -23.25 -28.81 -16.46 -14.27 -5.93 214.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.50 0.40 0.38 0.46 0.61 -40.52%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 22/04/09 12/01/09 29/10/08 22/07/08 25/04/08 30/01/08 01/11/07 -
Price 0.13 0.12 0.14 0.23 0.20 0.21 0.28 -
P/RPS 0.11 0.11 0.13 0.22 0.20 0.20 0.26 -43.67%
P/EPS -3.03 -2.05 -2.41 -3.99 -6.07 -5.88 -13.90 -63.81%
EY -33.01 -48.68 -41.52 -25.06 -16.46 -16.99 -7.20 176.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.28 0.46 0.38 0.38 0.50 -32.08%

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