[S&FCAP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
05-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -148.66%
YoY- -13.68%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,408 14,027 18,022 20,632 21,775 24,094 14,083 -8.08%
PBT -6,302 -8,246 -3,765 -7,821 15,051 -1,503 -1,559 153.54%
Tax 1,480 1,805 1,018 927 -353 231 415 133.24%
NP -4,822 -6,441 -2,747 -6,894 14,698 -1,272 -1,144 160.70%
-
NP to SH -4,656 -6,165 -2,664 -7,081 14,553 -1,347 -1,144 154.69%
-
Tax Rate - - - - 2.35% - - -
Total Cost 17,230 20,468 20,769 27,526 7,077 25,366 15,227 8.57%
-
Net Worth 180,932 186,158 193,745 200,296 207,900 190,023 194,723 -4.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,932 186,158 193,745 200,296 207,900 190,023 194,723 -4.77%
NOSH 241,243 241,764 242,181 241,321 241,744 240,535 243,404 -0.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -38.86% -45.92% -15.24% -33.41% 67.50% -5.28% -8.12% -
ROE -2.57% -3.31% -1.38% -3.54% 7.00% -0.71% -0.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.14 5.80 7.44 8.55 9.01 10.02 5.79 -7.62%
EPS -1.93 -2.55 -1.10 -2.93 6.02 -0.56 -0.47 156.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.80 0.83 0.86 0.79 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 241,321
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.25 2.55 3.27 3.75 3.96 4.38 2.56 -8.23%
EPS -0.85 -1.12 -0.48 -1.29 2.64 -0.24 -0.21 153.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3287 0.3382 0.352 0.3639 0.3777 0.3453 0.3538 -4.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.18 0.26 0.33 0.35 0.33 0.39 -
P/RPS 3.11 3.10 3.49 3.86 3.89 3.29 6.74 -40.25%
P/EPS -8.29 -7.06 -23.64 -11.25 5.81 -58.93 -82.98 -78.43%
EY -12.06 -14.17 -4.23 -8.89 17.20 -1.70 -1.21 362.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.33 0.40 0.41 0.42 0.49 -43.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 30/08/10 31/05/10 05/03/10 04/12/09 28/08/09 29/05/09 -
Price 0.17 0.17 0.19 0.24 0.32 0.34 0.38 -
P/RPS 3.31 2.93 2.55 2.81 3.55 3.39 6.57 -36.65%
P/EPS -8.81 -6.67 -17.27 -8.18 5.32 -60.71 -80.85 -77.15%
EY -11.35 -15.00 -5.79 -12.23 18.81 -1.65 -1.24 336.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.29 0.37 0.43 0.48 -38.73%

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