[S&FCAP] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -406.06%
YoY- -132.33%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 79,934 76,352 56,332 92,332 107,928 115,712 126,664 -26.40%
PBT 15,985 -6,124 -6,236 -6,335 2,729 8,238 9,288 43.56%
Tax 389 1,292 1,660 1,332 -1,094 -2,418 -2,512 -
NP 16,374 -4,832 -4,576 -5,003 1,634 5,820 6,776 79.97%
-
NP to SH 16,081 -4,982 -4,576 -5,003 1,634 5,820 6,776 77.82%
-
Tax Rate -2.43% - - - 40.09% 29.35% 27.05% -
Total Cost 63,560 81,184 60,908 97,335 106,293 109,892 119,888 -34.47%
-
Net Worth 207,864 191,057 194,723 186,101 192,313 194,383 193,599 4.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 207,864 191,057 194,723 186,101 192,313 194,383 193,599 4.84%
NOSH 241,703 241,844 243,404 241,690 240,392 115,019 115,238 63.78%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.49% -6.33% -8.12% -5.42% 1.51% 5.03% 5.35% -
ROE 7.74% -2.61% -2.35% -2.69% 0.85% 2.99% 3.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.07 31.57 23.14 38.20 44.90 100.60 109.92 -55.06%
EPS 6.65 -2.06 -1.88 -2.07 0.68 5.06 5.88 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.80 0.77 0.80 1.69 1.68 -35.98%
Adjusted Per Share Value based on latest NOSH - 241,434
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.52 13.87 10.24 16.78 19.61 21.02 23.01 -26.40%
EPS 2.92 -0.91 -0.83 -0.91 0.30 1.06 1.23 77.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.3471 0.3538 0.3381 0.3494 0.3532 0.3518 4.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.33 0.39 0.34 0.42 0.55 0.59 -
P/RPS 1.06 1.05 1.69 0.89 0.94 0.55 0.54 56.70%
P/EPS 5.26 -16.02 -20.74 -16.43 61.76 10.87 10.03 -34.94%
EY 19.01 -6.24 -4.82 -6.09 1.62 9.20 9.97 53.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.49 0.44 0.53 0.33 0.35 11.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/12/09 28/08/09 29/05/09 27/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.32 0.34 0.38 0.35 0.29 0.38 0.65 -
P/RPS 0.97 1.08 1.64 0.92 0.65 0.38 0.59 39.25%
P/EPS 4.81 -16.50 -20.21 -16.91 42.65 7.51 11.05 -42.53%
EY 20.79 -6.06 -4.95 -5.91 2.34 13.32 9.05 74.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.48 0.45 0.36 0.22 0.39 -3.44%

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