[S&FCAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 131.76%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,308 26,311 19,097 12,588 6,065 39,450 34,509 -64.43%
PBT 252 -835 -759 -439 105 -59,181 -45,604 -
Tax 267 1,503 1,146 797 3 -2,682 -1,129 -
NP 519 668 387 358 108 -61,863 -46,733 -
-
NP to SH 393 476 183 54 -170 -58,090 -42,840 -
-
Tax Rate -105.95% - - - -2.86% - - -
Total Cost 6,789 25,643 18,710 12,230 5,957 101,313 81,242 -80.85%
-
Net Worth 100,706 98,399 93,787 110,700 99,571 99,113 113,627 -7.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,706 98,399 93,787 110,700 99,571 99,113 113,627 -7.72%
NOSH 245,625 239,999 228,750 270,000 242,857 241,739 241,760 1.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.10% 2.54% 2.03% 2.84% 1.78% -156.81% -135.42% -
ROE 0.39% 0.48% 0.20% 0.05% -0.17% -58.61% -37.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.98 10.96 8.35 4.66 2.50 16.32 14.27 -64.76%
EPS 0.16 0.20 0.08 0.02 -0.07 -24.03 -17.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.41 0.41 0.41 0.47 -8.69%
Adjusted Per Share Value based on latest NOSH - 248,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.21 4.35 3.15 2.08 1.00 6.52 5.70 -64.38%
EPS 0.06 0.08 0.03 0.01 -0.03 -9.60 -7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1625 0.1549 0.1829 0.1645 0.1637 0.1877 -7.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.16 0.14 0.15 0.15 0.14 0.17 -
P/RPS 5.88 1.46 1.68 3.22 6.01 0.86 1.19 189.82%
P/EPS 109.38 80.67 175.00 750.00 -214.29 -0.58 -0.96 -
EY 0.91 1.24 0.57 0.13 -0.47 -171.64 -104.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.34 0.37 0.37 0.34 0.36 12.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.18 0.155 0.15 0.14 0.15 0.16 0.14 -
P/RPS 6.05 1.41 1.80 3.00 6.01 0.98 0.98 236.15%
P/EPS 112.50 78.15 187.50 700.00 -214.29 -0.67 -0.79 -
EY 0.89 1.28 0.53 0.14 -0.47 -150.19 -126.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.37 0.34 0.37 0.39 0.30 29.05%

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