[SWSCAP] YoY Cumulative Quarter Result on 31-Aug-2007 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -17.28%
YoY- -116.09%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 144,917 137,655 139,527 135,885 115,459 98,328 95,456 7.20%
PBT -3,132 -4,371 -8,706 -2,126 -703 6,077 10,885 -
Tax 0 16 1,005 -335 -478 -1,511 -2,354 -
NP -3,132 -4,355 -7,701 -2,461 -1,181 4,566 8,531 -
-
NP to SH -2,696 -4,413 -7,340 -2,552 -1,181 4,566 8,531 -
-
Tax Rate - - - - - 24.86% 21.63% -
Total Cost 148,049 142,010 147,228 138,346 116,640 93,762 86,925 9.27%
-
Net Worth 55,945 58,823 63,225 70,921 70,616 58,196 41,882 4.94%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - - - 2,435 1,662 - -
Div Payout % - - - - 0.00% 36.42% - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 55,945 58,823 63,225 70,921 70,616 58,196 41,882 4.94%
NOSH 126,572 126,446 126,551 126,532 121,752 83,137 55,540 14.70%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin -2.16% -3.16% -5.52% -1.81% -1.02% 4.64% 8.94% -
ROE -4.82% -7.50% -11.61% -3.60% -1.67% 7.85% 20.37% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 114.49 108.86 110.25 107.39 94.83 118.27 171.87 -6.54%
EPS -2.13 -3.49 -5.80 -2.02 -0.97 5.49 15.36 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.442 0.4652 0.4996 0.5605 0.58 0.70 0.7541 -8.51%
Adjusted Per Share Value based on latest NOSH - 126,666
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 47.56 45.18 45.79 44.60 37.90 32.27 31.33 7.20%
EPS -0.88 -1.45 -2.41 -0.84 -0.39 1.50 2.80 -
DPS 0.00 0.00 0.00 0.00 0.80 0.55 0.00 -
NAPS 0.1836 0.1931 0.2075 0.2328 0.2318 0.191 0.1375 4.93%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.25 0.16 0.25 0.34 0.36 0.77 0.82 -
P/RPS 0.22 0.15 0.23 0.32 0.38 0.65 0.48 -12.18%
P/EPS -11.74 -4.58 -4.31 -16.86 -37.11 14.02 5.34 -
EY -8.52 -21.81 -23.20 -5.93 -2.69 7.13 18.73 -
DY 0.00 0.00 0.00 0.00 5.56 2.60 0.00 -
P/NAPS 0.57 0.34 0.50 0.61 0.62 1.10 1.09 -10.23%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 28/10/09 29/10/08 01/11/07 31/10/06 28/10/05 26/10/04 -
Price 0.22 0.14 0.14 0.28 0.35 0.39 1.04 -
P/RPS 0.19 0.13 0.13 0.26 0.37 0.33 0.61 -17.66%
P/EPS -10.33 -4.01 -2.41 -13.88 -36.08 7.10 6.77 -
EY -9.68 -24.93 -41.43 -7.20 -2.77 14.08 14.77 -
DY 0.00 0.00 0.00 0.00 5.71 5.13 0.00 -
P/NAPS 0.50 0.30 0.28 0.50 0.60 0.56 1.38 -15.55%

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