[S&FCAP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 77.13%
YoY- -167.53%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,583 59,951 38,176 14,083 92,332 80,946 57,856 24.64%
PBT -10,031 11,989 -3,062 -1,559 -6,335 2,047 4,119 -
Tax 4,643 292 646 415 1,332 -821 -1,209 -
NP -5,388 12,281 -2,416 -1,144 -5,003 1,226 2,910 -
-
NP to SH 4,981 12,061 -2,491 -1,144 -5,003 1,226 2,910 42.95%
-
Tax Rate - -2.44% - - - 40.11% 29.35% -
Total Cost 85,971 47,670 40,592 15,227 97,335 79,720 54,946 34.66%
-
Net Worth 200,908 207,864 191,057 194,723 186,101 192,313 194,383 2.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 200,908 207,864 191,057 194,723 186,101 192,313 194,383 2.21%
NOSH 242,058 241,703 241,844 243,404 241,690 240,392 115,019 64.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -6.69% 20.49% -6.33% -8.12% -5.42% 1.51% 5.03% -
ROE 2.48% 5.80% -1.30% -0.59% -2.69% 0.64% 1.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.29 24.80 15.79 5.79 38.20 33.67 50.30 -23.99%
EPS 2.06 4.99 -1.03 -0.47 -2.07 0.51 2.53 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.79 0.80 0.77 0.80 1.69 -37.67%
Adjusted Per Share Value based on latest NOSH - 243,404
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.64 10.89 6.94 2.56 16.78 14.71 10.51 24.65%
EPS 0.91 2.19 -0.45 -0.21 -0.91 0.22 0.53 43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.365 0.3777 0.3471 0.3538 0.3381 0.3494 0.3532 2.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.35 0.33 0.39 0.34 0.42 0.55 -
P/RPS 0.99 1.41 2.09 6.74 0.89 1.25 1.09 -6.19%
P/EPS 16.04 7.01 -32.04 -82.98 -16.43 82.35 21.74 -18.30%
EY 6.24 14.26 -3.12 -1.21 -6.09 1.21 4.60 22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.49 0.44 0.53 0.33 13.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/03/10 04/12/09 28/08/09 29/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.24 0.32 0.34 0.38 0.35 0.29 0.38 -
P/RPS 0.72 1.29 2.15 6.57 0.92 0.86 0.76 -3.53%
P/EPS 11.66 6.41 -33.01 -80.85 -16.91 56.86 15.02 -15.49%
EY 8.57 15.59 -3.03 -1.24 -5.91 1.76 6.66 18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.48 0.45 0.36 0.22 20.16%

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