[SWSCAP] YoY Annualized Quarter Result on 31-Aug-2008 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 20.62%
YoY- -187.62%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 89,182 144,917 137,655 139,527 135,885 115,459 98,328 -1.61%
PBT 915 -3,132 -4,371 -8,706 -2,126 -703 6,077 -27.05%
Tax -231 0 16 1,005 -335 -478 -1,511 -26.86%
NP 684 -3,132 -4,355 -7,701 -2,461 -1,181 4,566 -27.11%
-
NP to SH 589 -2,696 -4,413 -7,340 -2,552 -1,181 4,566 -28.90%
-
Tax Rate 25.25% - - - - - 24.86% -
Total Cost 88,498 148,049 142,010 147,228 138,346 116,640 93,762 -0.95%
-
Net Worth 56,956 55,945 58,823 63,225 70,921 70,616 58,196 -0.35%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - 2,435 1,662 -
Div Payout % - - - - - 0.00% 36.42% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 56,956 55,945 58,823 63,225 70,921 70,616 58,196 -0.35%
NOSH 127,391 126,572 126,446 126,551 126,532 121,752 83,137 7.36%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 0.77% -2.16% -3.16% -5.52% -1.81% -1.02% 4.64% -
ROE 1.03% -4.82% -7.50% -11.61% -3.60% -1.67% 7.85% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 70.01 114.49 108.86 110.25 107.39 94.83 118.27 -8.36%
EPS 0.47 -2.13 -3.49 -5.80 -2.02 -0.97 5.49 -33.59%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.4471 0.442 0.4652 0.4996 0.5605 0.58 0.70 -7.19%
Adjusted Per Share Value based on latest NOSH - 126,250
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 29.27 47.56 45.18 45.79 44.60 37.90 32.27 -1.61%
EPS 0.19 -0.88 -1.45 -2.41 -0.84 -0.39 1.50 -29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.55 -
NAPS 0.1869 0.1836 0.1931 0.2075 0.2328 0.2318 0.191 -0.36%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 -
Price 0.19 0.25 0.16 0.25 0.34 0.36 0.77 -
P/RPS 0.27 0.22 0.15 0.23 0.32 0.38 0.65 -13.61%
P/EPS 41.09 -11.74 -4.58 -4.31 -16.86 -37.11 14.02 19.61%
EY 2.43 -8.52 -21.81 -23.20 -5.93 -2.69 7.13 -16.41%
DY 0.00 0.00 0.00 0.00 0.00 5.56 2.60 -
P/NAPS 0.42 0.57 0.34 0.50 0.61 0.62 1.10 -14.81%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 31/10/11 28/10/10 28/10/09 29/10/08 01/11/07 31/10/06 28/10/05 -
Price 0.25 0.22 0.14 0.14 0.28 0.35 0.39 -
P/RPS 0.36 0.19 0.13 0.13 0.26 0.37 0.33 1.46%
P/EPS 54.07 -10.33 -4.01 -2.41 -13.88 -36.08 7.10 40.24%
EY 1.85 -9.68 -24.93 -41.43 -7.20 -2.77 14.08 -28.68%
DY 0.00 0.00 0.00 0.00 0.00 5.71 5.13 -
P/NAPS 0.56 0.50 0.30 0.28 0.50 0.60 0.56 0.00%

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