[S&FCAP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.63%
YoY- -167.53%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 20,632 21,775 24,094 14,083 11,385 23,090 26,190 -14.66%
PBT -7,821 15,051 -1,503 -1,559 -8,383 -2,073 1,797 -
Tax 927 -353 231 415 2,154 389 -581 -
NP -6,894 14,698 -1,272 -1,144 -6,229 -1,684 1,216 -
-
NP to SH -7,081 14,553 -1,347 -1,144 -6,229 -1,684 1,216 -
-
Tax Rate - 2.35% - - - - 32.33% -
Total Cost 27,526 7,077 25,366 15,227 17,614 24,774 24,974 6.68%
-
Net Worth 200,296 207,900 190,023 194,723 185,904 192,457 193,871 2.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 200,296 207,900 190,023 194,723 185,904 192,457 193,871 2.19%
NOSH 241,321 241,744 240,535 243,404 241,434 240,571 114,716 63.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -33.41% 67.50% -5.28% -8.12% -54.71% -7.29% 4.64% -
ROE -3.54% 7.00% -0.71% -0.59% -3.35% -0.88% 0.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.55 9.01 10.02 5.79 4.72 9.60 22.83 -47.95%
EPS -2.93 6.02 -0.56 -0.47 -2.58 -0.70 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.79 0.80 0.77 0.80 1.69 -37.67%
Adjusted Per Share Value based on latest NOSH - 243,404
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.75 3.96 4.38 2.56 2.07 4.20 4.76 -14.66%
EPS -1.29 2.64 -0.24 -0.21 -1.13 -0.31 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.3777 0.3453 0.3538 0.3378 0.3497 0.3523 2.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.35 0.33 0.39 0.34 0.42 0.55 -
P/RPS 3.86 3.89 3.29 6.74 7.21 4.38 2.41 36.77%
P/EPS -11.25 5.81 -58.93 -82.98 -13.18 -60.00 51.89 -
EY -8.89 17.20 -1.70 -1.21 -7.59 -1.67 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.49 0.44 0.53 0.33 13.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/03/10 04/12/09 28/08/09 29/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.24 0.32 0.34 0.38 0.35 0.29 0.38 -
P/RPS 2.81 3.55 3.39 6.57 7.42 3.02 1.66 41.90%
P/EPS -8.18 5.32 -60.71 -80.85 -13.57 -41.43 35.85 -
EY -12.23 18.81 -1.65 -1.24 -7.37 -2.41 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.48 0.45 0.36 0.22 20.16%

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