[SWSCAP] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 267.89%
YoY- 350.49%
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Revenue 37,565 35,488 47,077 44,712 31,236 0 31,936 3.08%
PBT 747 1,990 2,864 4,647 -1,619 0 -1,141 -
Tax -525 -961 -714 -507 -182 0 -118 32.27%
NP 222 1,029 2,150 4,140 -1,801 0 -1,259 -
-
NP to SH 222 808 2,097 4,068 -1,624 0 -1,311 -
-
Tax Rate 70.28% 48.29% 24.93% 10.91% - - - -
Total Cost 37,343 34,459 44,927 40,572 33,037 0 33,195 2.23%
-
Net Worth 148,116 143,040 112,136 110,507 88,473 0 97,480 8.15%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Net Worth 148,116 143,040 112,136 110,507 88,473 0 97,480 8.15%
NOSH 302,278 275,078 211,578 211,578 182,343 182,343 182,343 9.93%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
NP Margin 0.59% 2.90% 4.57% 9.26% -5.77% 0.00% -3.94% -
ROE 0.15% 0.56% 1.87% 3.68% -1.84% 0.00% -1.34% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
RPS 12.43 12.90 22.25 21.13 17.13 0.00 17.51 -6.21%
EPS 0.07 0.29 0.99 1.92 -0.89 0.00 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.53 0.5223 0.4852 0.00 0.5346 -1.61%
Adjusted Per Share Value based on latest NOSH - 211,578
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
RPS 12.43 11.74 15.57 14.79 10.33 0.00 10.57 3.08%
EPS 0.07 0.27 0.69 1.35 -0.54 0.00 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4732 0.371 0.3656 0.2927 0.00 0.3225 8.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/11/18 -
Price 0.225 0.23 0.345 0.58 0.32 0.655 0.715 -
P/RPS 1.81 1.78 1.55 2.74 1.87 0.00 4.08 -14.12%
P/EPS 306.36 78.30 34.81 30.17 -35.93 0.00 -99.45 -
EY 0.33 1.28 2.87 3.31 -2.78 0.00 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.65 1.11 0.66 0.00 1.34 -18.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Date 24/05/24 29/05/23 30/05/22 28/05/21 29/06/20 - 30/01/19 -
Price 0.205 0.225 0.345 0.495 0.415 0.00 0.635 -
P/RPS 1.65 1.74 1.55 2.34 2.42 0.00 3.63 -13.73%
P/EPS 279.13 76.60 34.81 25.75 -46.60 0.00 -88.32 -
EY 0.36 1.31 2.87 3.88 -2.15 0.00 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.65 0.95 0.86 0.00 1.19 -17.72%

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