[S&FCAP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 88.46%
YoY- -1.87%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,666 122,368 94,955 56,802 29,953 131,891 103,669 -54.61%
PBT 2,322 19,023 15,498 12,272 6,219 26,242 22,346 -77.86%
Tax -628 -3,549 -3,163 -2,046 -793 -4,503 -6,108 -78.02%
NP 1,694 15,474 12,335 10,226 5,426 21,739 16,238 -77.80%
-
NP to SH 1,694 15,474 12,335 10,226 5,426 21,739 16,238 -77.80%
-
Tax Rate 27.05% 18.66% 20.41% 16.67% 12.75% 17.16% 27.33% -
Total Cost 29,972 106,894 82,620 46,576 24,527 110,152 87,431 -50.98%
-
Net Worth 193,599 90,918 187,556 186,555 184,322 183,068 177,225 6.06%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,178 5,177 5,182 5,184 8,635 4,027 -
Div Payout % - 33.47% 41.98% 50.68% 95.54% 39.72% 24.81% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 193,599 90,918 187,556 186,555 184,322 183,068 177,225 6.06%
NOSH 115,238 115,086 115,065 115,157 115,201 115,137 115,081 0.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.35% 12.65% 12.99% 18.00% 18.12% 16.48% 15.66% -
ROE 0.88% 17.02% 6.58% 5.48% 2.94% 11.87% 9.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.48 106.33 82.52 49.33 26.00 114.55 90.08 -54.65%
EPS 1.47 6.40 10.72 8.88 4.71 18.88 14.11 -77.82%
DPS 0.00 4.50 4.50 4.50 4.50 7.50 3.50 -
NAPS 1.68 0.79 1.63 1.62 1.60 1.59 1.54 5.96%
Adjusted Per Share Value based on latest NOSH - 115,107
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.75 22.23 17.25 10.32 5.44 23.96 18.84 -54.63%
EPS 0.31 2.81 2.24 1.86 0.99 3.95 2.95 -77.70%
DPS 0.00 0.94 0.94 0.94 0.94 1.57 0.73 -
NAPS 0.3518 0.1652 0.3408 0.339 0.3349 0.3326 0.322 6.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.59 0.69 0.76 0.86 0.82 0.85 0.75 -
P/RPS 2.15 0.65 0.92 1.74 3.15 0.74 0.83 88.50%
P/EPS 40.14 5.13 7.09 9.68 17.41 4.50 5.32 284.21%
EY 2.49 19.49 14.11 10.33 5.74 22.21 18.81 -73.99%
DY 0.00 6.52 5.92 5.23 5.49 8.82 4.67 -
P/NAPS 0.35 0.87 0.47 0.53 0.51 0.53 0.49 -20.07%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.65 0.67 0.73 0.76 0.84 0.88 0.83 -
P/RPS 2.37 0.63 0.88 1.54 3.23 0.77 0.92 87.81%
P/EPS 44.22 4.98 6.81 8.56 17.83 4.66 5.88 283.37%
EY 2.26 20.07 14.68 11.68 5.61 21.46 17.00 -73.92%
DY 0.00 6.72 6.16 5.92 5.36 8.52 4.22 -
P/NAPS 0.39 0.85 0.45 0.47 0.53 0.55 0.54 -19.48%

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