[SWSCAP] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
09-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 39,383 25,428 22,281 18,899 0 -
PBT 581 936 2,670 2,433 0 -
Tax -99 -238 -533 -483 0 -
NP 482 698 2,137 1,950 0 -
-
NP to SH 673 699 2,137 1,950 0 -
-
Tax Rate 17.04% 25.43% 19.96% 19.85% - -
Total Cost 38,901 24,730 20,144 16,949 0 -
-
Net Worth 74,080 54,900 62,690 36,291 0 -
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 74,080 54,900 62,690 36,291 0 -
NOSH 126,981 84,216 80,641 54,166 0 -
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 1.22% 2.75% 9.59% 10.32% 0.00% -
ROE 0.91% 1.27% 3.41% 5.37% 0.00% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 31.01 30.19 27.63 34.89 0.00 -
EPS 0.53 0.83 2.65 3.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5834 0.6519 0.7774 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,166
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 13.03 8.41 7.37 6.25 0.00 -
EPS 0.22 0.23 0.71 0.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.1816 0.2074 0.1201 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 30/11/06 30/11/05 30/11/04 - - -
Price 0.35 0.39 0.96 0.00 0.00 -
P/RPS 1.13 1.29 3.47 0.00 0.00 -
P/EPS 66.04 46.99 36.23 0.00 0.00 -
EY 1.51 2.13 2.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 1.23 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 30/01/07 27/01/06 21/02/05 09/03/04 - -
Price 0.30 0.41 1.02 0.00 0.00 -
P/RPS 0.97 1.36 3.69 0.00 0.00 -
P/EPS 56.60 49.40 38.49 0.00 0.00 -
EY 1.77 2.02 2.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 1.31 0.00 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