[S&FCAP] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 34.13%
YoY- 331.18%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,123 6,821 5,499 7,308 7,214 6,509 6,523 -26.41%
PBT -2,986 290 412 252 -76 -320 -544 212.13%
Tax -187 3 61 267 357 349 794 -
NP -3,173 293 473 519 281 29 250 -
-
NP to SH -3,405 86 452 393 293 129 224 -
-
Tax Rate - -1.03% -14.81% -105.95% - - - -
Total Cost 7,296 6,528 5,026 6,789 6,933 6,480 6,273 10.62%
-
Net Worth 96,595 88,150 97,536 100,706 101,475 105,779 102,044 -3.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,595 88,150 97,536 100,706 101,475 105,779 102,044 -3.60%
NOSH 241,489 215,000 237,894 245,625 247,500 257,999 248,888 -1.99%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -76.96% 4.30% 8.60% 7.10% 3.90% 0.45% 3.83% -
ROE -3.52% 0.10% 0.46% 0.39% 0.29% 0.12% 0.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.71 3.17 2.31 2.98 2.91 2.52 2.62 -24.81%
EPS -1.41 0.04 0.19 0.16 0.12 0.05 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.41 0.41 0.41 0.41 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 245,625
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.75 1.24 1.00 1.33 1.31 1.18 1.19 -26.55%
EPS -0.62 0.02 0.08 0.07 0.05 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1602 0.1772 0.183 0.1844 0.1922 0.1854 -3.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.24 0.175 0.165 0.175 0.16 0.14 0.15 -
P/RPS 14.06 5.52 7.14 5.88 5.49 5.55 5.72 82.43%
P/EPS -17.02 437.50 86.84 109.38 135.15 280.00 166.67 -
EY -5.88 0.23 1.15 0.91 0.74 0.36 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.40 0.43 0.39 0.34 0.37 38.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 27/02/14 20/11/13 29/08/13 23/05/13 21/02/13 -
Price 0.255 0.22 0.165 0.18 0.155 0.15 0.14 -
P/RPS 14.94 6.93 7.14 6.05 5.32 5.95 5.34 98.92%
P/EPS -18.09 550.00 86.84 112.50 130.93 300.00 155.56 -
EY -5.53 0.18 1.15 0.89 0.76 0.33 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.40 0.44 0.38 0.37 0.34 52.62%

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