[S&FCAP] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 231.76%
YoY- 101.96%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,308 7,214 6,509 6,523 6,065 4,941 3,899 51.96%
PBT 252 -76 -320 -544 105 -13,577 -14,815 -
Tax 267 357 349 794 3 -1,553 -791 -
NP 519 281 29 250 108 -15,130 -15,606 -
-
NP to SH 393 293 129 224 -170 -15,250 -13,498 -
-
Tax Rate -105.95% - - - -2.86% - - -
Total Cost 6,789 6,933 6,480 6,273 5,957 20,071 19,505 -50.48%
-
Net Worth 100,706 101,475 105,779 102,044 99,571 99,088 113,692 -7.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,706 101,475 105,779 102,044 99,571 99,088 113,692 -7.76%
NOSH 245,625 247,500 257,999 248,888 242,857 241,679 241,899 1.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.10% 3.90% 0.45% 3.83% 1.78% -306.21% -400.26% -
ROE 0.39% 0.29% 0.12% 0.22% -0.17% -15.39% -11.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.98 2.91 2.52 2.62 2.50 2.04 1.61 50.69%
EPS 0.16 0.12 0.05 0.09 -0.07 -6.31 -5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.41 0.41 0.41 0.47 -8.69%
Adjusted Per Share Value based on latest NOSH - 248,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.21 1.19 1.08 1.08 1.00 0.82 0.64 52.83%
EPS 0.06 0.05 0.02 0.04 -0.03 -2.52 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1676 0.1747 0.1686 0.1645 0.1637 0.1878 -7.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.16 0.14 0.15 0.15 0.14 0.17 -
P/RPS 5.88 5.49 5.55 5.72 6.01 6.85 10.55 -32.25%
P/EPS 109.38 135.15 280.00 166.67 -214.29 -2.22 -3.05 -
EY 0.91 0.74 0.36 0.60 -0.47 -45.07 -32.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.34 0.37 0.37 0.34 0.36 12.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 29/08/13 23/05/13 21/02/13 22/11/12 29/08/12 24/05/12 -
Price 0.18 0.155 0.15 0.14 0.15 0.16 0.14 -
P/RPS 6.05 5.32 5.95 5.34 6.01 7.83 8.69 -21.43%
P/EPS 112.50 130.93 300.00 155.56 -214.29 -2.54 -2.51 -
EY 0.89 0.76 0.33 0.64 -0.47 -39.44 -39.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.37 0.34 0.37 0.39 0.30 29.05%

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