[S&FCAP] QoQ Annualized Quarter Result on 31-Mar-2012

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -338.01%
YoY- -1106.08%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,176 24,260 39,450 207,054 61,220 23,324 63,268 -45.74%
PBT -878 420 -59,181 -273,624 -61,578 -27,788 -25,360 -89.26%
Tax 1,594 12 -2,682 -6,774 5,600 -2,192 2,222 -19.78%
NP 716 432 -61,863 -280,398 -55,978 -29,980 -23,138 -
-
NP to SH 108 -680 -58,090 -257,040 -58,684 -27,408 -22,116 -
-
Tax Rate - -2.86% - - - - - -
Total Cost 24,460 23,828 101,313 487,452 117,198 53,304 86,406 -56.72%
-
Net Worth 110,700 99,571 99,113 113,627 132,933 145,020 152,440 -19.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 110,700 99,571 99,113 113,627 132,933 145,020 152,440 -19.13%
NOSH 270,000 242,857 241,739 241,760 241,696 241,700 241,969 7.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.84% 1.78% -156.81% -135.42% -91.44% -128.54% -36.57% -
ROE 0.10% -0.68% -58.61% -226.21% -44.15% -18.90% -14.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.32 9.99 16.32 85.64 25.33 9.65 26.15 -49.57%
EPS 0.04 -0.28 -24.03 -106.32 -22.78 -11.36 -9.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.47 0.55 0.60 0.63 -24.80%
Adjusted Per Share Value based on latest NOSH - 241,899
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.57 4.41 7.17 37.62 11.12 4.24 11.50 -45.79%
EPS 0.02 -0.12 -10.55 -46.70 -10.66 -4.98 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1809 0.1801 0.2065 0.2415 0.2635 0.277 -19.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.15 0.14 0.17 0.17 0.14 0.17 -
P/RPS 1.61 1.50 0.86 0.20 0.67 1.45 0.65 82.56%
P/EPS 375.00 -53.57 -0.58 -0.16 -0.70 -1.23 -1.86 -
EY 0.27 -1.87 -171.64 -625.41 -142.82 -81.00 -53.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.34 0.36 0.31 0.23 0.27 23.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 29/08/12 24/05/12 23/02/12 25/11/11 25/08/11 -
Price 0.14 0.15 0.16 0.14 0.17 0.17 0.16 -
P/RPS 1.50 1.50 0.98 0.16 0.67 1.76 0.61 81.68%
P/EPS 350.00 -53.57 -0.67 -0.13 -0.70 -1.50 -1.75 -
EY 0.29 -1.87 -150.19 -759.43 -142.82 -66.70 -57.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.39 0.30 0.31 0.28 0.25 22.63%

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