[S&FCAP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -153.48%
YoY- -132.87%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,535 44,457 32,049 18,022 80,583 59,951 38,176 28.29%
PBT -31,855 -18,313 -12,011 -3,765 -10,031 11,989 -3,062 374.52%
Tax 3,259 4,303 2,823 1,018 4,643 292 646 193.28%
NP -28,596 -14,010 -9,188 -2,747 -5,388 12,281 -2,416 417.03%
-
NP to SH -27,142 -13,485 -8,829 -2,664 4,981 12,061 -2,491 389.35%
-
Tax Rate - - - - - -2.44% - -
Total Cost 84,131 58,467 41,237 20,769 85,971 47,670 40,592 62.34%
-
Net Worth 164,408 181,250 186,255 193,745 200,908 207,864 191,057 -9.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 164,408 181,250 186,255 193,745 200,908 207,864 191,057 -9.50%
NOSH 241,776 241,666 241,890 242,181 242,058 241,703 241,844 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -51.49% -31.51% -28.67% -15.24% -6.69% 20.49% -6.33% -
ROE -16.51% -7.44% -4.74% -1.38% 2.48% 5.80% -1.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.97 18.40 13.25 7.44 33.29 24.80 15.79 28.29%
EPS -11.23 -5.58 -3.65 -1.10 2.06 4.99 -1.03 389.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.75 0.77 0.80 0.83 0.86 0.79 -9.48%
Adjusted Per Share Value based on latest NOSH - 242,181
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.09 8.08 5.82 3.27 14.64 10.89 6.94 28.25%
EPS -4.93 -2.45 -1.60 -0.48 0.91 2.19 -0.45 391.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2987 0.3293 0.3384 0.352 0.365 0.3777 0.3471 -9.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.16 0.18 0.26 0.33 0.35 0.33 -
P/RPS 0.70 0.87 1.36 3.49 0.99 1.41 2.09 -51.67%
P/EPS -1.43 -2.87 -4.93 -23.64 16.04 7.01 -32.04 -87.34%
EY -70.16 -34.88 -20.28 -4.23 6.24 14.26 -3.12 692.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.23 0.33 0.40 0.41 0.42 -31.06%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 02/03/11 25/11/10 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 -
Price 0.16 0.17 0.17 0.19 0.24 0.32 0.34 -
P/RPS 0.70 0.92 1.28 2.55 0.72 1.29 2.15 -52.57%
P/EPS -1.43 -3.05 -4.66 -17.27 11.66 6.41 -33.01 -87.59%
EY -70.16 -32.82 -21.47 -5.79 8.57 15.59 -3.03 707.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.22 0.24 0.29 0.37 0.43 -32.13%

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