[S&FCAP] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 95.08%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 26,170 25,614 29,232 26,311 25,462 25,176 24,260 5.18%
PBT 1,272 1,328 1,008 -835 -1,012 -878 420 109.46%
Tax 441 656 1,068 1,503 1,528 1,594 12 1007.79%
NP 1,713 1,984 2,076 668 516 716 432 150.73%
-
NP to SH 1,241 1,690 1,572 476 244 108 -680 -
-
Tax Rate -34.67% -49.40% -105.95% - - - -2.86% -
Total Cost 24,457 23,630 27,156 25,643 24,946 24,460 23,828 1.75%
-
Net Worth 97,874 98,985 100,706 98,399 93,787 110,700 99,571 -1.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 97,874 98,985 100,706 98,399 93,787 110,700 99,571 -1.14%
NOSH 238,717 241,428 245,625 239,999 228,750 270,000 242,857 -1.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.55% 7.75% 7.10% 2.54% 2.03% 2.84% 1.78% -
ROE 1.27% 1.71% 1.56% 0.48% 0.26% 0.10% -0.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.96 10.61 11.90 10.96 11.13 9.32 9.99 6.37%
EPS 0.52 0.70 0.64 0.20 0.11 0.04 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.41 0.41 0.41 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 247,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.76 4.65 5.31 4.78 4.63 4.57 4.41 5.22%
EPS 0.23 0.31 0.29 0.09 0.04 0.02 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1799 0.183 0.1788 0.1704 0.2011 0.1809 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.165 0.175 0.16 0.14 0.15 0.15 -
P/RPS 1.60 1.56 1.47 1.46 1.26 1.61 1.50 4.40%
P/EPS 33.65 23.57 27.34 80.67 131.25 375.00 -53.57 -
EY 2.97 4.24 3.66 1.24 0.76 0.27 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.43 0.39 0.34 0.37 0.37 10.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 -
Price 0.22 0.165 0.18 0.155 0.15 0.14 0.15 -
P/RPS 2.01 1.56 1.51 1.41 1.35 1.50 1.50 21.56%
P/EPS 42.31 23.57 28.13 78.15 140.63 350.00 -53.57 -
EY 2.36 4.24 3.56 1.28 0.71 0.29 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.44 0.38 0.37 0.34 0.37 28.69%

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