[S&FCAP] QoQ Cumulative Quarter Result on 31-Mar-2012

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -46.0%
YoY- -704.05%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,588 6,065 39,450 34,509 30,610 5,831 31,634 -45.74%
PBT -439 105 -59,181 -45,604 -30,789 -6,947 -12,680 -89.26%
Tax 797 3 -2,682 -1,129 2,800 -548 1,111 -19.78%
NP 358 108 -61,863 -46,733 -27,989 -7,495 -11,569 -
-
NP to SH 54 -170 -58,090 -42,840 -29,342 -6,852 -11,058 -
-
Tax Rate - -2.86% - - - - - -
Total Cost 12,230 5,957 101,313 81,242 58,599 13,326 43,203 -56.72%
-
Net Worth 110,700 99,571 99,113 113,627 132,933 145,020 152,440 -19.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 110,700 99,571 99,113 113,627 132,933 145,020 152,440 -19.13%
NOSH 270,000 242,857 241,739 241,760 241,696 241,700 241,969 7.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.84% 1.78% -156.81% -135.42% -91.44% -128.54% -36.57% -
ROE 0.05% -0.17% -58.61% -37.70% -22.07% -4.72% -7.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.66 2.50 16.32 14.27 12.66 2.41 13.07 -49.56%
EPS 0.02 -0.07 -24.03 -17.72 -11.39 -2.84 -4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.47 0.55 0.60 0.63 -24.80%
Adjusted Per Share Value based on latest NOSH - 241,899
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.08 1.00 6.52 5.70 5.06 0.96 5.23 -45.76%
EPS 0.01 -0.03 -9.60 -7.08 -4.85 -1.13 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.1645 0.1637 0.1877 0.2196 0.2395 0.2518 -19.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.15 0.15 0.14 0.17 0.17 0.14 0.17 -
P/RPS 3.22 6.01 0.86 1.19 1.34 5.80 1.30 82.56%
P/EPS 750.00 -214.29 -0.58 -0.96 -1.40 -4.94 -3.72 -
EY 0.13 -0.47 -171.64 -104.24 -71.41 -20.25 -26.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.34 0.36 0.31 0.23 0.27 23.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 29/08/12 24/05/12 23/02/12 25/11/11 25/08/11 -
Price 0.14 0.15 0.16 0.14 0.17 0.17 0.16 -
P/RPS 3.00 6.01 0.98 0.98 1.34 7.05 1.22 81.68%
P/EPS 700.00 -214.29 -0.67 -0.79 -1.40 -6.00 -3.50 -
EY 0.14 -0.47 -150.19 -126.57 -71.41 -16.68 -28.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.39 0.30 0.31 0.28 0.25 22.63%

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