[S&FCAP] QoQ Cumulative Quarter Result on 30-Jun-2011

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- -107.55%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 34,509 30,610 5,831 31,634 15,966 55,535 44,457 -15.52%
PBT -45,604 -30,789 -6,947 -12,680 -6,232 -31,855 -18,313 83.62%
Tax -1,129 2,800 -548 1,111 679 3,259 4,303 -
NP -46,733 -27,989 -7,495 -11,569 -5,553 -28,596 -14,010 123.08%
-
NP to SH -42,840 -29,342 -6,852 -11,058 -5,328 -27,142 -13,485 115.95%
-
Tax Rate - - - - - - - -
Total Cost 81,242 58,599 13,326 43,203 21,519 84,131 58,467 24.49%
-
Net Worth 113,627 132,933 145,020 152,440 157,418 164,408 181,250 -26.73%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 113,627 132,933 145,020 152,440 157,418 164,408 181,250 -26.73%
NOSH 241,760 241,696 241,700 241,969 242,181 241,776 241,666 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -135.42% -91.44% -128.54% -36.57% -34.78% -51.49% -31.51% -
ROE -37.70% -22.07% -4.72% -7.25% -3.38% -16.51% -7.44% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.27 12.66 2.41 13.07 6.59 22.97 18.40 -15.57%
EPS -17.72 -11.39 -2.84 -4.57 -2.20 -11.23 -5.58 115.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.55 0.60 0.63 0.65 0.68 0.75 -26.74%
Adjusted Per Share Value based on latest NOSH - 241,772
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.27 5.56 1.06 5.75 2.90 10.09 8.08 -15.54%
EPS -7.78 -5.33 -1.24 -2.01 -0.97 -4.93 -2.45 115.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2415 0.2635 0.277 0.286 0.2987 0.3293 -26.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.17 0.14 0.17 0.26 0.16 0.16 -
P/RPS 1.19 1.34 5.80 1.30 3.94 0.70 0.87 23.19%
P/EPS -0.96 -1.40 -4.94 -3.72 -11.82 -1.43 -2.87 -51.78%
EY -104.24 -71.41 -20.25 -26.88 -8.46 -70.16 -34.88 107.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.23 0.27 0.40 0.24 0.21 43.19%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 25/11/11 25/08/11 26/05/11 02/03/11 25/11/10 -
Price 0.14 0.17 0.17 0.16 0.20 0.16 0.17 -
P/RPS 0.98 1.34 7.05 1.22 3.03 0.70 0.92 4.29%
P/EPS -0.79 -1.40 -6.00 -3.50 -9.09 -1.43 -3.05 -59.33%
EY -126.57 -71.41 -16.68 -28.56 -11.00 -70.16 -32.82 145.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.28 0.25 0.31 0.24 0.23 19.35%

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