[S&FCAP] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -56.06%
YoY- -63.74%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 26,190 31,666 27,413 38,153 26,849 29,953 28,222 -4.86%
PBT 1,797 2,322 3,525 3,226 6,053 6,219 3,896 -40.33%
Tax -581 -628 -386 -1,117 -1,253 -793 1,604 -
NP 1,216 1,694 3,139 2,109 4,800 5,426 5,500 -63.47%
-
NP to SH 1,216 1,694 3,139 2,109 4,800 5,426 5,500 -63.47%
-
Tax Rate 32.33% 27.05% 10.95% 34.62% 20.70% 12.75% -41.17% -
Total Cost 24,974 29,972 24,274 36,044 22,049 24,527 22,722 6.50%
-
Net Worth 193,871 193,599 115,161 187,850 186,474 184,322 182,949 3.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 5,184 4,602 -
Div Payout % - - - - - 95.54% 83.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 193,871 193,599 115,161 187,850 186,474 184,322 182,949 3.94%
NOSH 114,716 115,238 115,161 115,245 115,107 115,201 115,062 -0.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.64% 5.35% 11.45% 5.53% 17.88% 18.12% 19.49% -
ROE 0.63% 0.88% 2.73% 1.12% 2.57% 2.94% 3.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.83 27.48 23.80 33.11 23.33 26.00 24.53 -4.67%
EPS 1.06 1.47 1.30 1.83 4.17 4.71 4.78 -63.39%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 4.00 -
NAPS 1.69 1.68 1.00 1.63 1.62 1.60 1.59 4.15%
Adjusted Per Share Value based on latest NOSH - 115,245
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.76 5.75 4.98 6.93 4.88 5.44 5.13 -4.87%
EPS 0.22 0.31 0.57 0.38 0.87 0.99 1.00 -63.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.84 -
NAPS 0.3523 0.3518 0.2092 0.3413 0.3388 0.3349 0.3324 3.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.55 0.59 0.69 0.76 0.86 0.82 0.85 -
P/RPS 2.41 2.15 2.90 2.30 3.69 3.15 3.47 -21.59%
P/EPS 51.89 40.14 25.31 41.53 20.62 17.41 17.78 104.35%
EY 1.93 2.49 3.95 2.41 4.85 5.74 5.62 -50.99%
DY 0.00 0.00 0.00 0.00 0.00 5.49 4.71 -
P/NAPS 0.33 0.35 0.69 0.47 0.53 0.51 0.53 -27.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.38 0.65 0.67 0.73 0.76 0.84 0.88 -
P/RPS 1.66 2.37 2.81 2.21 3.26 3.23 3.59 -40.23%
P/EPS 35.85 44.22 24.58 39.89 18.23 17.83 18.41 56.00%
EY 2.79 2.26 4.07 2.51 5.49 5.61 5.43 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 5.36 4.55 -
P/NAPS 0.22 0.39 0.67 0.45 0.47 0.53 0.55 -45.74%

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