[SWSCAP] QoQ TTM Result on 31-May-2009 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
21-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 14.99%
YoY- 36.64%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 138,739 135,555 137,655 145,779 145,877 143,992 139,526 -0.37%
PBT -3,841 -3,109 -4,371 -5,614 -6,481 -8,602 -8,705 -42.12%
Tax 17 17 17 1,012 1,012 1,045 1,004 -93.45%
NP -3,824 -3,092 -4,354 -4,602 -5,469 -7,557 -7,701 -37.37%
-
NP to SH -3,668 -3,186 -4,413 -4,632 -5,449 -7,380 -7,339 -37.10%
-
Tax Rate - - - - - - - -
Total Cost 142,563 138,647 142,009 150,381 151,346 151,549 147,227 -2.12%
-
Net Worth 56,380 57,792 57,374 56,365 58,020 61,821 63,074 -7.22%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 56,380 57,792 57,374 56,365 58,020 61,821 63,074 -7.22%
NOSH 126,158 124,285 123,333 126,380 126,960 126,346 126,250 -0.04%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin -2.76% -2.28% -3.16% -3.16% -3.75% -5.25% -5.52% -
ROE -6.51% -5.51% -7.69% -8.22% -9.39% -11.94% -11.64% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 109.97 109.07 111.61 115.35 114.90 113.97 110.52 -0.33%
EPS -2.91 -2.56 -3.58 -3.67 -4.29 -5.84 -5.81 -37.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4469 0.465 0.4652 0.446 0.457 0.4893 0.4996 -7.18%
Adjusted Per Share Value based on latest NOSH - 126,380
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 45.90 44.84 45.54 48.23 48.26 47.64 46.16 -0.37%
EPS -1.21 -1.05 -1.46 -1.53 -1.80 -2.44 -2.43 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1865 0.1912 0.1898 0.1865 0.1919 0.2045 0.2087 -7.24%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.27 0.16 0.16 0.13 0.13 0.16 0.25 -
P/RPS 0.25 0.15 0.14 0.11 0.11 0.14 0.23 5.73%
P/EPS -9.29 -6.24 -4.47 -3.55 -3.03 -2.74 -4.30 67.35%
EY -10.77 -16.02 -22.36 -28.19 -33.01 -36.51 -23.25 -40.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.34 0.34 0.29 0.28 0.33 0.50 12.96%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 14/04/10 28/01/10 28/10/09 21/07/09 22/04/09 12/01/09 29/10/08 -
Price 0.27 0.19 0.14 0.13 0.13 0.12 0.14 -
P/RPS 0.25 0.17 0.13 0.11 0.11 0.11 0.13 54.82%
P/EPS -9.29 -7.41 -3.91 -3.55 -3.03 -2.05 -2.41 146.45%
EY -10.77 -13.49 -25.56 -28.19 -33.01 -48.68 -41.52 -59.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.30 0.29 0.28 0.25 0.28 66.44%

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