[SWSCAP] YoY Annualized Quarter Result on 28-Feb-2011 [#2]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -92.57%
YoY- 102.55%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 128,508 101,128 108,082 87,540 141,680 139,512 126,810 0.22%
PBT 6,738 1,372 3,228 606 -4,630 -5,690 -10,138 -
Tax -1,024 0 0 0 0 0 -16 99.93%
NP 5,714 1,372 3,228 606 -4,630 -5,690 -10,154 -
-
NP to SH 4,364 1,536 3,150 110 -4,312 -5,802 -9,582 -
-
Tax Rate 15.20% 0.00% 0.00% 0.00% - - - -
Total Cost 122,794 99,756 104,854 86,934 146,310 145,202 136,964 -1.80%
-
Net Worth 65,802 60,306 58,402 61,050 56,677 57,893 65,784 0.00%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 65,802 60,306 58,402 61,050 56,677 57,893 65,784 0.00%
NOSH 126,860 125,901 127,016 137,500 126,823 126,681 126,411 0.05%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 4.45% 1.36% 2.99% 0.69% -3.27% -4.08% -8.01% -
ROE 6.63% 2.55% 5.39% 0.18% -7.61% -10.02% -14.57% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 101.30 80.32 85.09 63.67 111.71 110.13 100.32 0.16%
EPS 3.44 1.22 2.48 0.08 -3.40 -4.58 -7.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5187 0.479 0.4598 0.444 0.4469 0.457 0.5204 -0.05%
Adjusted Per Share Value based on latest NOSH - 126,000
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 42.51 33.46 35.76 28.96 46.87 46.15 41.95 0.22%
EPS 1.44 0.51 1.04 0.04 -1.43 -1.92 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2177 0.1995 0.1932 0.202 0.1875 0.1915 0.2176 0.00%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.555 0.20 0.21 0.19 0.27 0.13 0.20 -
P/RPS 0.55 0.25 0.25 0.30 0.24 0.12 0.20 18.35%
P/EPS 16.13 16.39 8.47 237.50 -7.94 -2.84 -2.64 -
EY 6.20 6.10 11.81 0.42 -12.59 -35.23 -37.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.42 0.46 0.43 0.60 0.28 0.38 18.82%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 21/04/14 24/04/13 20/04/12 25/04/11 14/04/10 22/04/09 25/04/08 -
Price 0.775 0.22 0.19 0.195 0.27 0.13 0.20 -
P/RPS 0.77 0.27 0.22 0.31 0.24 0.12 0.20 25.17%
P/EPS 22.53 18.03 7.66 243.75 -7.94 -2.84 -2.64 -
EY 4.44 5.55 13.05 0.41 -12.59 -35.23 -37.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.46 0.41 0.44 0.60 0.28 0.38 25.56%

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