[S&FCAP] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -23.93%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,450 207,054 61,220 23,324 63,268 63,864 55,535 -20.40%
PBT -59,181 -273,624 -61,578 -27,788 -25,360 -24,928 -31,855 51.18%
Tax -2,682 -6,774 5,600 -2,192 2,222 2,716 3,259 -
NP -61,863 -280,398 -55,978 -29,980 -23,138 -22,212 -28,596 67.34%
-
NP to SH -58,090 -257,040 -58,684 -27,408 -22,116 -21,312 -27,142 66.15%
-
Tax Rate - - - - - - - -
Total Cost 101,313 487,452 117,198 53,304 86,406 86,076 84,131 13.20%
-
Net Worth 99,113 113,627 132,933 145,020 152,440 157,418 164,408 -28.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 99,113 113,627 132,933 145,020 152,440 157,418 164,408 -28.65%
NOSH 241,739 241,760 241,696 241,700 241,969 242,181 241,776 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -156.81% -135.42% -91.44% -128.54% -36.57% -34.78% -51.49% -
ROE -58.61% -226.21% -44.15% -18.90% -14.51% -13.54% -16.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.32 85.64 25.33 9.65 26.15 26.37 22.97 -20.39%
EPS -24.03 -106.32 -22.78 -11.36 -9.14 -8.80 -11.23 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.47 0.55 0.60 0.63 0.65 0.68 -28.65%
Adjusted Per Share Value based on latest NOSH - 242,120
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.17 37.62 11.12 4.24 11.50 11.60 10.09 -20.38%
EPS -10.55 -46.70 -10.66 -4.98 -4.02 -3.87 -4.93 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.2065 0.2415 0.2635 0.277 0.286 0.2987 -28.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.17 0.14 0.17 0.26 0.16 -
P/RPS 0.86 0.20 0.67 1.45 0.65 0.99 0.70 14.72%
P/EPS -0.58 -0.16 -0.70 -1.23 -1.86 -2.95 -1.43 -45.23%
EY -171.64 -625.41 -142.82 -81.00 -53.76 -33.85 -70.16 81.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.31 0.23 0.27 0.40 0.24 26.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 23/02/12 25/11/11 25/08/11 26/05/11 02/03/11 -
Price 0.16 0.14 0.17 0.17 0.16 0.20 0.16 -
P/RPS 0.98 0.16 0.67 1.76 0.61 0.76 0.70 25.17%
P/EPS -0.67 -0.13 -0.70 -1.50 -1.75 -2.27 -1.43 -39.70%
EY -150.19 -759.43 -142.82 -66.70 -57.13 -44.00 -70.16 66.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.31 0.28 0.25 0.31 0.24 38.26%

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