[S&FCAP] QoQ Cumulative Quarter Result on 30-Sep-2010

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010
Profit Trend
QoQ- -52.74%
YoY- -211.81%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 31,634 15,966 55,535 44,457 32,049 18,022 80,583 -46.47%
PBT -12,680 -6,232 -31,855 -18,313 -12,011 -3,765 -10,031 16.95%
Tax 1,111 679 3,259 4,303 2,823 1,018 4,643 -61.55%
NP -11,569 -5,553 -28,596 -14,010 -9,188 -2,747 -5,388 66.66%
-
NP to SH -11,058 -5,328 -27,142 -13,485 -8,829 -2,664 4,981 -
-
Tax Rate - - - - - - - -
Total Cost 43,203 21,519 84,131 58,467 41,237 20,769 85,971 -36.87%
-
Net Worth 152,440 157,418 164,408 181,250 186,255 193,745 200,908 -16.85%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 152,440 157,418 164,408 181,250 186,255 193,745 200,908 -16.85%
NOSH 241,969 242,181 241,776 241,666 241,890 242,181 242,058 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -36.57% -34.78% -51.49% -31.51% -28.67% -15.24% -6.69% -
ROE -7.25% -3.38% -16.51% -7.44% -4.74% -1.38% 2.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.07 6.59 22.97 18.40 13.25 7.44 33.29 -46.47%
EPS -4.57 -2.20 -11.23 -5.58 -3.65 -1.10 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.68 0.75 0.77 0.80 0.83 -16.83%
Adjusted Per Share Value based on latest NOSH - 241,243
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.75 2.90 10.09 8.08 5.82 3.27 14.64 -46.46%
EPS -2.01 -0.97 -4.93 -2.45 -1.60 -0.48 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.277 0.286 0.2987 0.3293 0.3384 0.352 0.365 -16.84%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.26 0.16 0.16 0.18 0.26 0.33 -
P/RPS 1.30 3.94 0.70 0.87 1.36 3.49 0.99 19.97%
P/EPS -3.72 -11.82 -1.43 -2.87 -4.93 -23.64 16.04 -
EY -26.88 -8.46 -70.16 -34.88 -20.28 -4.23 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.40 0.24 0.21 0.23 0.33 0.40 -23.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 02/03/11 25/11/10 30/08/10 31/05/10 05/03/10 -
Price 0.16 0.20 0.16 0.17 0.17 0.19 0.24 -
P/RPS 1.22 3.03 0.70 0.92 1.28 2.55 0.72 42.26%
P/EPS -3.50 -9.09 -1.43 -3.05 -4.66 -17.27 11.66 -
EY -28.56 -11.00 -70.16 -32.82 -21.47 -5.79 8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.24 0.23 0.22 0.24 0.29 -9.44%

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