[SWSCAP] YoY TTM 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?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 130,063 101,475 98,838 18,899 90.10%
PBT -9,557 4,327 11,122 2,433 -
Tax -115 -1,216 -2,404 -483 -37.99%
NP -9,672 3,111 8,718 1,950 -
-
NP to SH -9,477 3,112 8,718 1,950 -
-
Tax Rate - 28.10% 21.61% 19.85% -
Total Cost 139,735 98,364 90,120 16,949 101.88%
-
Net Worth 74,080 54,900 62,690 36,291 26.82%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 10,078 10,062 - - -
Div Payout % 0.00% 323.35% - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 74,080 54,900 62,690 36,291 26.82%
NOSH 126,981 84,216 80,641 54,166 32.80%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin -7.44% 3.07% 8.82% 10.32% -
ROE -12.79% 5.67% 13.91% 5.37% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 102.43 120.49 122.56 34.89 43.14%
EPS -7.46 3.70 10.81 3.60 -
DPS 7.94 12.00 0.00 0.00 -
NAPS 0.5834 0.6519 0.7774 0.67 -4.50%
Adjusted Per Share Value based on latest NOSH - 54,166
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 43.03 33.57 32.70 6.25 90.12%
EPS -3.14 1.03 2.88 0.65 -
DPS 3.33 3.33 0.00 0.00 -
NAPS 0.2451 0.1816 0.2074 0.1201 26.81%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/06 30/11/05 30/11/04 - -
Price 0.35 0.39 0.96 0.00 -
P/RPS 0.34 0.32 0.78 0.00 -
P/EPS -4.69 10.55 8.88 0.00 -
EY -21.32 9.47 11.26 0.00 -
DY 22.68 30.77 0.00 0.00 -
P/NAPS 0.60 0.60 1.23 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/01/07 27/01/06 21/02/05 - -
Price 0.30 0.41 1.02 0.00 -
P/RPS 0.29 0.34 0.83 0.00 -
P/EPS -4.02 11.10 9.44 0.00 -
EY -24.88 9.01 10.60 0.00 -
DY 26.46 29.27 0.00 0.00 -
P/NAPS 0.51 0.63 1.31 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