[SWSCAP] YoY Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 31.49%
YoY- -991.8%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 111,649 105,016 98,763 103,304 81,658 72,271 69,655 8.17%
PBT -1,770 -4,311 -7,401 -1,972 617 6,873 7,313 -
Tax 0 0 -8 -192 -373 -1,740 -1,803 -
NP -1,770 -4,311 -7,409 -2,164 244 5,133 5,510 -
-
NP to SH -1,497 -4,228 -6,935 -2,176 244 5,133 5,510 -
-
Tax Rate - - - - 60.45% 25.32% 24.65% -
Total Cost 113,419 109,327 106,172 105,468 81,414 67,138 64,145 9.96%
-
Net Worth 57,241 56,457 63,515 71,200 73,595 65,694 33,941 9.09%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - 4,647 4,139 - -
Div Payout % - - - - 1,904.76% 80.65% - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 57,241 56,457 63,515 71,200 73,595 65,694 33,941 9.09%
NOSH 126,864 126,586 126,551 126,511 116,190 82,790 47,377 17.83%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin -1.59% -4.11% -7.50% -2.09% 0.30% 7.10% 7.91% -
ROE -2.62% -7.49% -10.92% -3.06% 0.33% 7.81% 16.23% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 88.01 82.96 78.04 81.66 70.28 87.29 147.02 -8.19%
EPS -1.18 -3.34 -5.48 -1.72 0.21 6.20 11.63 -
DPS 0.00 0.00 0.00 0.00 4.00 5.00 0.00 -
NAPS 0.4512 0.446 0.5019 0.5628 0.6334 0.7935 0.7164 -7.41%
Adjusted Per Share Value based on latest NOSH - 126,582
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 36.94 34.74 32.67 34.18 27.01 23.91 23.04 8.18%
EPS -0.50 -1.40 -2.29 -0.72 0.08 1.70 1.82 -
DPS 0.00 0.00 0.00 0.00 1.54 1.37 0.00 -
NAPS 0.1894 0.1868 0.2101 0.2355 0.2435 0.2173 0.1123 9.09%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.22 0.13 0.20 0.30 0.36 0.71 0.83 -
P/RPS 0.25 0.16 0.26 0.37 0.51 0.81 0.56 -12.57%
P/EPS -18.64 -3.89 -3.65 -17.44 171.43 11.45 7.14 -
EY -5.36 -25.69 -27.40 -5.73 0.58 8.73 14.01 -
DY 0.00 0.00 0.00 0.00 11.11 7.04 0.00 -
P/NAPS 0.49 0.29 0.40 0.53 0.57 0.89 1.16 -13.37%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 26/07/10 21/07/09 22/07/08 26/07/07 28/07/06 13/09/05 26/08/04 -
Price 0.22 0.13 0.23 0.28 0.35 0.71 0.81 -
P/RPS 0.25 0.16 0.29 0.34 0.50 0.81 0.55 -12.30%
P/EPS -18.64 -3.89 -4.20 -16.28 166.67 11.45 6.96 -
EY -5.36 -25.69 -23.83 -6.14 0.60 8.73 14.36 -
DY 0.00 0.00 0.00 0.00 11.43 7.04 0.00 -
P/NAPS 0.49 0.29 0.46 0.50 0.55 0.89 1.13 -12.99%

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