[S&FCAP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
05-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -69.03%
YoY- 199.56%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 266,742 64,098 72,088 80,583 79,934 76,352 56,332 181.71%
PBT -109,878 -24,022 -15,060 -10,031 15,985 -6,124 -6,236 575.94%
Tax 25,818 5,646 4,072 4,643 389 1,292 1,660 522.03%
NP -84,060 -18,376 -10,988 -5,388 16,374 -4,832 -4,576 594.97%
-
NP to SH -80,910 -17,658 -10,656 4,981 16,081 -4,982 -4,576 577.51%
-
Tax Rate - - - - -2.43% - - -
Total Cost 350,802 82,474 83,076 85,971 63,560 81,184 60,908 220.96%
-
Net Worth 181,249 186,255 193,745 200,908 207,864 191,057 194,723 -4.66%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,249 186,255 193,745 200,908 207,864 191,057 194,723 -4.66%
NOSH 241,666 241,890 242,181 242,058 241,703 241,844 243,404 -0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -31.51% -28.67% -15.24% -6.69% 20.49% -6.33% -8.12% -
ROE -44.64% -9.48% -5.50% 2.48% 7.74% -2.61% -2.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 110.38 26.50 29.77 33.29 33.07 31.57 23.14 183.09%
EPS -33.48 -7.30 -4.40 2.06 6.65 -2.06 -1.88 580.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.80 0.83 0.86 0.79 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 241,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.47 11.65 13.10 14.64 14.52 13.87 10.24 181.64%
EPS -14.70 -3.21 -1.94 0.91 2.92 -0.91 -0.83 578.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.3384 0.352 0.365 0.3777 0.3471 0.3538 -4.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.18 0.26 0.33 0.35 0.33 0.39 -
P/RPS 0.14 0.68 0.87 0.99 1.06 1.05 1.69 -80.96%
P/EPS -0.48 -2.47 -5.91 16.04 5.26 -16.02 -20.74 -91.86%
EY -209.25 -40.56 -16.92 6.24 19.01 -6.24 -4.82 1132.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.33 0.40 0.41 0.42 0.49 -43.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 29/05/09 -
Price 0.17 0.17 0.19 0.24 0.32 0.34 0.38 -
P/RPS 0.15 0.64 0.64 0.72 0.97 1.08 1.64 -79.67%
P/EPS -0.51 -2.33 -4.32 11.66 4.81 -16.50 -20.21 -91.37%
EY -196.94 -42.94 -23.16 8.57 20.79 -6.06 -4.95 1062.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.29 0.37 0.43 0.48 -38.73%

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